Diverse Portfolio - No Reserve by @pt

Probability of Fund Multiple

1x
99.8%
3x
78.2%
10x
5.2%

TVPI Distribution

3rd Quartile
3.35
Median
4.74
Top Quartile
6.79

Investments

Initial Check
$50K
Follow-on
$0
Blended Cost Basis
$5M

Company Ownership

Avg Initial
1.02%
Avg At Exit
0.39%
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 153 - $11,266,417,832 exit after 8 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $19,689,492 (own at exit: 0.17%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $19,689,492 (0.17% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 89 - $9,856,354,809 exit after 8 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $20,670,274 (own at exit: 0.21%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $20,670,274 (0.21% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 91 - $481,977,562 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $2,193,533 (own at exit: 0.46%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $2,193,533 (0.46% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 41 - $117,177,095 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $599,947 (own at exit: 0.51%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $599,946 (0.51% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 102 - $112,828,960 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $577,684 (own at exit: 0.51%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $577,684 (0.51% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 86 - $109,122,431 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $558,707 (own at exit: 0.51%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $558,706 (0.51% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 107 - $95,163,935 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $406,033 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $406,032 (0.43% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 45 - $87,761,031 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $561,671 (own at exit: 0.64%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $561,670 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 162 - $81,413,635 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $347,365 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $347,364 (0.43% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 127 - $59,968,874 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $383,801 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $383,800 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 189 - $59,856,986 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $478,856 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $478,855 (0.8% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 109 - $59,436,643 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $380,395 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $380,394 (0.64% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 40 - $56,058,078 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $448,465 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $448,464 (0.8% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 44 - $55,957,420 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $397,919 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $397,919 (0.71% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 163 - $54,273,737 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $347,352 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $347,351 (0.64% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 48 - $52,469,690 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $373,118 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $373,117 (0.71% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 100 - $51,071,401 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $297,143 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $297,142 (0.58% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 71 - $49,934,067 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $266,315 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $266,315 (0.53% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 6 - $49,843,622 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $354,444 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $354,443 (0.71% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 75 - $49,708,130 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $318,132 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $318,132 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 4 - $47,863,876 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $278,481 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $278,480 (0.58% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 97 - $45,039,059 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $240,208 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $240,208 (0.53% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 116 - $43,815,612 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $233,683 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $233,683 (0.53% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 154 - $43,142,522 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $345,140 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $345,140 (0.8% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 111 - $42,817,114 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $249,118 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $249,117 (0.58% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 149 - $42,188,164 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $270,004 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $270,004 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 108 - $42,177,095 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $337,417 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $337,416 (0.8% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 101 - $40,081,303 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $285,023 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $285,022 (0.71% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

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

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

Company 2 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 12 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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

Company 17 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

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

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

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

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

Company 43 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 51 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 55 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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

Company 57 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

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

Company 104 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

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

Company 106 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 130 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 141 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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 139 - $11,518,386,517 exit after 8 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $26,839,786 (own at exit: 0.23%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $26,839,785 (0.23% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 141 - $11,466,728,377 exit after 8 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $26,719,414 (own at exit: 0.23%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $26,719,413 (0.23% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 196 - $579,657,916 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $2,638,088 (own at exit: 0.46%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $2,638,087 (0.46% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 175 - $118,711,859 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $675,339 (own at exit: 0.57%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $675,338 (0.57% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 89 - $115,331,187 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $492,080 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $492,079 (0.43% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 142 - $97,116,332 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $414,363 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $414,363 (0.43% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 62 - $96,484,644 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $617,502 (own at exit: 0.64%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $617,501 (0.64% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 162 - $93,834,619 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $533,815 (own at exit: 0.57%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $533,814 (0.57% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 151 - $89,498,413 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $381,860 (own at exit: 0.43%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $381,859 (0.43% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 23 - $83,269,295 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $473,710 (own at exit: 0.57%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $473,709 (0.57% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 170 - $59,881,422 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $319,368 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $319,367 (0.53% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 119 - $58,494,957 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $467,960 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $467,959 (0.8% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 13 - $58,399,525 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $415,286 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $415,285 (0.71% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 75 - $58,240,815 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $414,157 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $414,156 (0.71% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 126 - $56,422,578 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $300,920 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $300,920 (0.53% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 152 - $56,366,829 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $400,831 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $400,830 (0.71% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 103 - $55,422,073 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $394,113 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $394,112 (0.71% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 188 - $54,473,707 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $290,526 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $290,526 (0.53% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 172 - $54,148,925 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $433,191 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $433,191 (0.8% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 41 - $53,833,426 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $382,815 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $382,815 (0.71% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 32 - $51,413,596 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $365,608 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $365,607 (0.71% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 127 - $50,904,324 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $296,171 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $296,170 (0.58% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 197 - $50,229,339 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $292,243 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $292,243 (0.58% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 145 - $50,131,721 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $401,054 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $401,053 (0.8% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 147 - $49,713,967 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $318,169 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $318,169 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 84 - $49,676,496 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $264,941 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $264,941 (0.53% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 55 - $48,651,009 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $389,208 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $389,208 (0.8% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 178 - $48,564,131 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $345,345 (own at exit: 0.71%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $345,344 (0.71% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $48,359,660 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $281,365 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $281,365 (0.58% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 14 - $47,020,894 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $300,934 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $300,933 (0.64% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 11 - $46,959,121 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $300,538 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $300,538 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 69 - $46,050,386 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $368,403 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $368,403 (0.8% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 1 - $45,927,277 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $293,935 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $293,934 (0.64% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 88 - $45,741,696 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $243,956 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $243,955 (0.53% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 19 - $44,758,216 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $358,066 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $358,065 (0.8% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 157 - $44,094,677 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $256,551 (own at exit: 0.58%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $256,550 (0.58% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 160 - $43,682,074 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $349,457 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $349,456 (0.8% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 80 - $43,383,202 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $347,066 (own at exit: 0.8%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $347,065 (0.8% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 149 - $41,924,856 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $223,599 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $223,599 (0.53% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 146 - $41,834,742 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $223,119 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $223,118 (0.53% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 18 - $41,528,432 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $221,485 (own at exit: 0.53%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $221,484 (0.53% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 99 - $40,585,337 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $259,746 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $259,746 (0.64% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 109 - $40,186,099 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $257,191 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $257,191 (0.64% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 128 - $40,132,036 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $256,845 (own at exit: 0.64%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $256,845 (0.64% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

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

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 39 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

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

Company 43 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

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

Company 51 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

Company 66 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

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

Company 163 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

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

Company 190 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $50,000 @ $4,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.91%)
   Check 1: $50,000 @ $5,500,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $50,000 @ $6,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1%)
   Check 1: $50,000 @ $5,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.11%)
   Check 1: $50,000 @ $4,500,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

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

Fund Model

Fund
$10,000,000
Investments
200
Reserve
0%
Follow-on rate
33%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley Pre-Seed Market

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

Company Valuations

Entry Valuation
$4-6M
Follow-on Valuation
$6-8M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.75% $10B 8
0.8% $1B 7
0.8% $500M 5
3% $100M 4
15% $50M 3
79.65% $0 1