Diverse Portfolio - 50% Reserve by @pt

Probability of Fund Multiple

1x
100%
3x
99.2%
10x
57.9%

TVPI Distribution

3rd Quartile
8.14
Median
10.79
Top Quartile
15.18

Investments

Initial Check
$25K
Follow-on
$74.6K
Blended Cost Basis
$5.3M

Company Ownership

Avg Initial
0.51%
Avg At Exit
0.74%
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 103 - $11,171,632,236 exit after 8 rounds
Invested: $99,627
Blended Cost Basis: $6,395,210
Return: $41,961,691 (own at exit: 0.38%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $14,642,881 (0.13% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $27,318,809 (0.24% ownership @ exit)

Company 162 - $9,104,661,575 exit after 8 rounds
Invested: $99,627
Blended Cost Basis: $6,953,125
Return: $31,811,224 (own at exit: 0.35%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $9,546,929 (0.1% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $22,264,294 (0.24% ownership @ exit)

Company 117 - $112,838,397 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $5,713,267
Return: $1,187,082 (own at exit: 1.05%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $288,866 (0.26% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $898,216 (0.8% ownership @ exit)

Company 173 - $111,926,015 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $1,108,949 (own at exit: 0.99%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $286,530 (0.26% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $822,418 (0.73% ownership @ exit)

Company 40 - $105,822,859 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,872,855
Return: $920,175 (own at exit: 0.87%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $246,278 (0.23% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $673,896 (0.64% ownership @ exit)

Company 46 - $100,027,183 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $5,866,178
Return: $1,029,027 (own at exit: 1.03%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $232,790 (0.23% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $796,236 (0.8% ownership @ exit)

Company 179 - $96,767,096 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $958,756 (own at exit: 0.99%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $247,723 (0.26% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $711,032 (0.73% ownership @ exit)

Company 131 - $95,926,059 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,143,535
Return: $927,363 (own at exit: 0.97%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $272,856 (0.28% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $654,506 (0.68% ownership @ exit)

Company 9 - $93,835,456 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $956,401 (own at exit: 1.02%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $266,909 (0.28% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $689,491 (0.73% ownership @ exit)

Company 158 - $59,698,599 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,872,855
Return: $648,881 (own at exit: 1.09%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $173,668 (0.29% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $475,212 (0.8% ownership @ exit)

Company 99 - $59,671,034 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,713,267
Return: $784,689 (own at exit: 1.32%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $190,947 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $593,741 (1% ownership @ exit)

Company 70 - $59,002,801 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $730,741 (own at exit: 1.24%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $188,808 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $541,931 (0.92% ownership @ exit)

Company 91 - $58,692,529 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,618,778
Return: $773,852 (own at exit: 1.32%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $234,770 (0.4% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $539,081 (0.92% ownership @ exit)

Company 175 - $58,682,766 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $726,777 (own at exit: 1.24%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $187,784 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $538,992 (0.92% ownership @ exit)

Company 67 - $58,516,236 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,366,860
Return: $693,506 (own at exit: 1.19%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $156,043 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $537,462 (0.92% ownership @ exit)

Company 49 - $58,513,055 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,618,778
Return: $771,486 (own at exit: 1.32%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $234,052 (0.4% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $537,433 (0.92% ownership @ exit)

Company 93 - $58,158,070 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,000,000
Return: $733,775 (own at exit: 1.26%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $155,088 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $578,687 (1% ownership @ exit)

Company 195 - $57,774,479 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,382,488
Return: $585,218 (own at exit: 1.01%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $154,065 (0.27% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $431,152 (0.75% ownership @ exit)

Company 38 - $57,552,626 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $696,038 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $167,425 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $528,611 (0.92% ownership @ exit)

Company 4 - $56,103,796 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,718,993
Return: $628,107 (own at exit: 1.12%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $149,610 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $478,497 (0.85% ownership @ exit)

Company 13 - $55,302,257 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,551,625
Return: $632,540 (own at exit: 1.14%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $160,879 (0.29% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $471,661 (0.85% ownership @ exit)

Company 35 - $54,732,220 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,663,894
Return: $610,822 (own at exit: 1.12%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $175,143 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $435,679 (0.8% ownership @ exit)

Company 73 - $54,239,555 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,718,993
Return: $607,236 (own at exit: 1.12%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $144,638 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $462,597 (0.85% ownership @ exit)

Company 135 - $53,011,898 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,663,894
Return: $591,623 (own at exit: 1.12%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $169,638 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $421,985 (0.8% ownership @ exit)

Company 107 - $51,476,779 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,331,115
Return: $718,114 (own at exit: 1.4%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $205,907 (0.4% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $512,206 (1% ownership @ exit)

Company 165 - $51,039,858 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,953,125
Return: $544,222 (own at exit: 1.07%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $163,327 (0.32% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $380,894 (0.75% ownership @ exit)

Company 68 - $50,570,409 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,693,593
Return: $557,197 (own at exit: 1.1%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $179,805 (0.36% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $377,391 (0.75% ownership @ exit)

Company 53 - $49,322,197 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,395,210
Return: $565,365 (own at exit: 1.15%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $197,288 (0.4% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $368,076 (0.75% ownership @ exit)

Company 146 - $49,211,404 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,713,267
Return: $647,142 (own at exit: 1.32%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $157,476 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $489,665 (1% ownership @ exit)

Company 151 - $49,127,107 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,713,267
Return: $646,034 (own at exit: 1.32%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $157,206 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $488,826 (1% ownership @ exit)

Company 186 - $48,585,481 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,180,929
Return: $503,918 (own at exit: 1.04%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $141,339 (0.29% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $362,578 (0.75% ownership @ exit)

Company 50 - $48,187,235 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,180,929
Return: $499,787 (own at exit: 1.04%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $140,181 (0.29% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $359,606 (0.75% ownership @ exit)

Company 7 - $47,948,735 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,057,269
Return: $509,545 (own at exit: 1.06%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $127,863 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $381,681 (0.8% ownership @ exit)

Company 98 - $47,312,287 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,382,488
Return: $479,243 (own at exit: 1.01%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $126,166 (0.27% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $353,076 (0.75% ownership @ exit)

Company 29 - $47,194,603 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,382,488
Return: $478,051 (own at exit: 1.01%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $125,852 (0.27% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $352,198 (0.75% ownership @ exit)

Company 169 - $46,979,616 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,663,894
Return: $524,302 (own at exit: 1.12%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $150,334 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $373,967 (0.8% ownership @ exit)

Company 28 - $46,383,790 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,693,593
Return: $511,068 (own at exit: 1.1%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $164,920 (0.36% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $346,147 (0.75% ownership @ exit)

Company 133 - $46,308,206 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,891,253
Return: $580,186 (own at exit: 1.25%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $185,232 (0.4% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $394,952 (0.85% ownership @ exit)

Company 78 - $46,227,826 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $559,076 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $134,480 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $424,595 (0.92% ownership @ exit)

Company 51 - $45,166,659 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,000,000
Return: $569,864 (own at exit: 1.26%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $120,444 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $449,419 (1% ownership @ exit)

Company 55 - $44,925,632 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $572,371 (own at exit: 1.27%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $159,735 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $412,634 (0.92% ownership @ exit)

Company 120 - $44,615,285 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $568,417 (own at exit: 1.27%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $158,632 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $409,784 (0.92% ownership @ exit)

Company 79 - $44,021,311 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,693,593
Return: $485,037 (own at exit: 1.1%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $156,520 (0.36% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $328,517 (0.75% ownership @ exit)

Company 115 - $43,981,940 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,718,993
Return: $492,398 (own at exit: 1.12%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $117,285 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $375,112 (0.85% ownership @ exit)

Company 114 - $43,390,588 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,551,625
Return: $496,296 (own at exit: 1.14%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $126,227 (0.29% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $370,068 (0.85% ownership @ exit)

Company 160 - $42,840,381 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $545,804 (own at exit: 1.27%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $152,321 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $393,482 (0.92% ownership @ exit)

Company 168 - $42,073,995 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,891,253
Return: $527,136 (own at exit: 1.25%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $168,295 (0.4% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $358,840 (0.85% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% 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 115 - $11,737,937,533 exit after 8 rounds
Invested: $99,627
Blended Cost Basis: $6,718,993
Return: $43,060,923 (own at exit: 0.37%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $10,256,766 (0.09% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $32,804,156 (0.28% ownership @ exit)

Company 116 - $11,607,765,028 exit after 8 rounds
Invested: $99,627
Blended Cost Basis: $6,000,000
Return: $47,990,109 (own at exit: 0.41%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $10,143,019 (0.09% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $37,847,088 (0.33% ownership @ exit)

Company 68 - $407,862,831 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $3,325,655 (own at exit: 0.82%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $928,114 (0.23% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $2,397,540 (0.59% ownership @ exit)

Company 87 - $113,665,358 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,425,134
Return: $1,047,154 (own at exit: 0.92%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $323,314 (0.28% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $723,839 (0.64% ownership @ exit)

Company 103 - $97,910,205 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $970,082 (own at exit: 0.99%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $250,650 (0.26% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $719,432 (0.73% ownership @ exit)

Company 36 - $97,461,260 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,143,535
Return: $942,204 (own at exit: 0.97%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $277,223 (0.28% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $664,980 (0.68% ownership @ exit)

Company 110 - $82,038,988 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $836,168 (own at exit: 1.02%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $233,355 (0.28% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $602,812 (0.73% ownership @ exit)

Company 67 - $81,594,272 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $6,149,712
Return: $780,707 (own at exit: 0.96%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $261,101 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $519,605 (0.64% ownership @ exit)

Company 48 - $59,974,435 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,149,712
Return: $717,306 (own at exit: 1.2%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $239,897 (0.4% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $477,408 (0.8% ownership @ exit)

Company 8 - $59,139,784 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,366,860
Return: $700,896 (own at exit: 1.19%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $157,706 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $543,189 (0.92% ownership @ exit)

Company 153 - $59,090,395 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $714,635 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $171,899 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $542,736 (0.92% ownership @ exit)

Company 1 - $59,057,024 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $731,412 (own at exit: 1.24%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $188,982 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $542,429 (0.92% ownership @ exit)

Company 44 - $58,911,373 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,536,866
Return: $795,645 (own at exit: 1.35%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $209,462 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $586,182 (1% ownership @ exit)

Company 93 - $58,295,285 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,057,269
Return: $619,496 (own at exit: 1.06%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $155,454 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $464,042 (0.8% ownership @ exit)

Company 107 - $57,954,278 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,143,535
Return: $700,339 (own at exit: 1.21%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $206,059 (0.36% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $494,279 (0.85% ownership @ exit)

Company 154 - $57,834,267 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,382,488
Return: $585,824 (own at exit: 1.01%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $154,224 (0.27% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $431,599 (0.75% ownership @ exit)

Company 35 - $56,912,987 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $688,302 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $165,565 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $522,736 (0.92% ownership @ exit)

Company 21 - $56,379,420 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $681,849 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $164,012 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $517,836 (0.92% ownership @ exit)

Company 165 - $56,283,229 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,425,134
Return: $648,144 (own at exit: 1.15%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $200,118 (0.36% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $448,025 (0.8% ownership @ exit)

Company 14 - $56,142,349 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,536,866
Return: $758,248 (own at exit: 1.35%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $199,617 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $558,630 (1% ownership @ exit)

Company 82 - $55,470,389 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,382,488
Return: $561,879 (own at exit: 1.01%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $147,921 (0.27% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $413,958 (0.75% ownership @ exit)

Company 37 - $54,219,615 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $7,057,269
Return: $576,185 (own at exit: 1.06%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $144,585 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $431,598 (0.8% ownership @ exit)

Company 16 - $54,037,967 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,953,125
Return: $576,190 (own at exit: 1.07%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $172,921 (0.32% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $403,268 (0.75% ownership @ exit)

Company 173 - $53,801,719 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,891,253
Return: $674,070 (own at exit: 1.25%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $215,206 (0.4% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $458,863 (0.85% ownership @ exit)

Company 132 - $53,570,618 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,693,593
Return: $590,254 (own at exit: 1.1%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $190,473 (0.36% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $399,780 (0.75% ownership @ exit)

Company 6 - $53,569,846 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,872,855
Return: $582,266 (own at exit: 1.09%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $155,839 (0.29% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $426,426 (0.8% ownership @ exit)

Company 189 - $52,990,484 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,718,993
Return: $593,252 (own at exit: 1.12%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $141,307 (0.27% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $451,944 (0.85% ownership @ exit)

Company 151 - $52,419,561 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,953,125
Return: $558,933 (own at exit: 1.07%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $167,742 (0.32% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $391,190 (0.75% ownership @ exit)

Company 162 - $51,665,505 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,891,253
Return: $647,306 (own at exit: 1.25%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $206,662 (0.4% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $440,643 (0.85% ownership @ exit)

Company 152 - $49,794,187 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,847,810
Return: $634,398 (own at exit: 1.27%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $177,045 (0.36% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $457,351 (0.92% ownership @ exit)

Company 131 - $49,480,725 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,618,778
Return: $652,396 (own at exit: 1.32%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $197,922 (0.4% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $454,472 (0.92% ownership @ exit)

Company 176 - $47,792,880 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $5,331,115
Return: $666,723 (own at exit: 1.4%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $191,171 (0.4% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $475,551 (1% ownership @ exit)

Company 51 - $46,964,150 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,216,379
Return: $567,981 (own at exit: 1.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $136,622 (0.29% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $431,358 (0.92% ownership @ exit)

Company 88 - $45,838,130 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,693,593
Return: $505,056 (own at exit: 1.1%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $162,980 (0.36% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $342,075 (0.75% ownership @ exit)

Company 114 - $45,173,719 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,143,535
Return: $545,895 (own at exit: 1.21%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $160,617 (0.36% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $385,276 (0.85% ownership @ exit)

Company 160 - $44,029,832 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,395,210
Return: $504,700 (own at exit: 1.15%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $176,119 (0.4% ownership @ exit)
   Check 2: $74,627 @ $8,000,000 (0.93%)
   Check 2 Returns: $328,580 (0.75% ownership @ exit)

Company 119 - $43,630,155 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,366,860
Return: $517,083 (own at exit: 1.19%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $116,347 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $400,736 (0.92% ownership @ exit)

Company 139 - $42,126,691 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,044,932
Return: $521,733 (own at exit: 1.24%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $134,805 (0.32% ownership @ exit)
   Check 2: $74,627 @ $6,500,000 (1.15%)
   Check 2 Returns: $386,927 (0.92% ownership @ exit)

Company 24 - $42,061,292 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,361,470
Return: $493,328 (own at exit: 1.17%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $134,596 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,000,000 (1.07%)
   Check 2 Returns: $358,731 (0.85% ownership @ exit)

Company 34 - $41,870,471 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,663,894
Return: $467,283 (own at exit: 1.12%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $133,985 (0.32% ownership @ exit)
   Check 2: $74,627 @ $7,500,000 (1%)
   Check 2 Returns: $333,297 (0.8% ownership @ exit)

Company 121 - $40,407,696 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $6,000,000
Return: $509,820 (own at exit: 1.26%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $107,753 (0.27% ownership @ exit)
   Check 2: $74,627 @ $6,000,000 (1.24%)
   Check 2 Returns: $402,066 (1% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.5%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.5% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.42%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.42% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 0.56%)
   Check 1: $25,000 @ $4,500,000 (0.56%)
   Check 1 Returns: $0 (0.56% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $25,000 @ $4,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.45%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.45% 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 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