Diverse Portfolio - No Reserve by @pt

Probability of Fund Multiple

1x
100%
3x
49.6%
10x
0%

TVPI Distribution

3rd Quartile
2.54
Median
2.99
Top Quartile
3.49

Investments

Initial Check
$50K
Follow-on
$0
Blended Cost Basis
$35M

Company Ownership

Avg Initial
0.15%
Avg At Exit
0.07%
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 32 - $11,891,719,060 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $6,387,998 (own at exit: 0.05%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $6,387,997 (0.05% ownership @ exit)
   Check 2: $0 @ $120,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 190 - $11,812,876,844 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $3,949,840 (own at exit: 0.03%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $3,949,840 (0.03% ownership @ exit)

Company 48 - $1,166,182,677 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $1,016,316 (own at exit: 0.09%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $1,016,315 (0.09% ownership @ exit)

Company 166 - $1,042,773,848 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $854,240 (own at exit: 0.08%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $854,240 (0.08% ownership @ exit)
   Check 2: $0 @ $104,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 4 - $1,016,862,421 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $47,500,000
Return: $438,428 (own at exit: 0.04%)
   Check 1: $50,000 @ $47,500,000 (0.11%)
   Check 1 Returns: $438,428 (0.04% ownership @ exit)

Company 19 - $571,541,738 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $696,737 (own at exit: 0.12%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $696,736 (0.12% ownership @ exit)
   Check 2: $0 @ $132,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 92 - $568,412,597 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $415,753 (own at exit: 0.07%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $415,753 (0.07% ownership @ exit)
   Check 2: $0 @ $138,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 23 - $566,157,304 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $483,121 (own at exit: 0.09%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $483,120 (0.09% ownership @ exit)

Company 165 - $526,896,765 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $33,500,000
Return: $402,643 (own at exit: 0.08%)
   Check 1: $50,000 @ $33,500,000 (0.15%)
   Check 1 Returns: $402,643 (0.08% ownership @ exit)

Company 115 - $458,959,388 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $309,194 (own at exit: 0.07%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $309,193 (0.07% ownership @ exit)
   Check 2: $0 @ $100,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 76 - $457,104,258 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $27,500,000
Return: $425,523 (own at exit: 0.09%)
   Check 1: $50,000 @ $27,500,000 (0.18%)
   Check 1 Returns: $425,522 (0.09% ownership @ exit)
   Check 2: $0 @ $139,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 182 - $237,012,835 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $164,878 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $164,878 (0.07% ownership @ exit)
   Check 2: $0 @ $142,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 21 - $233,984,735 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $202,365 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $202,365 (0.09% ownership @ exit)
   Check 2: $0 @ $79,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 98 - $228,310,588 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $187,332 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $187,331 (0.08% ownership @ exit)
   Check 2: $0 @ $138,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 193 - $228,021,349 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $224,513 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $224,513 (0.1% ownership @ exit)
   Check 2: $0 @ $76,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 181 - $226,001,896 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $278,156 (own at exit: 0.12%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $278,156 (0.12% ownership @ exit)
   Check 2: $0 @ $114,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 119 - $225,619,145 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $232,897 (own at exit: 0.1%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $232,897 (0.1% ownership @ exit)

Company 149 - $224,209,940 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $333,708 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $333,707 (0.15% ownership @ exit)
   Check 2: $0 @ $108,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 45 - $218,869,047 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $250,136 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $250,136 (0.11% ownership @ exit)
   Check 2: $0 @ $104,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 35 - $218,711,724 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $202,863 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $202,863 (0.09% ownership @ exit)
   Check 2: $0 @ $95,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 5 - $216,825,063 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $141,600 (own at exit: 0.07%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $141,600 (0.07% ownership @ exit)

Company 8 - $215,639,086 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $306,687 (own at exit: 0.14%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $306,686 (0.14% ownership @ exit)

Company 46 - $215,392,977 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,500,000
Return: $241,845 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,500,000 (0.18%)
   Check 1 Returns: $241,844 (0.11% ownership @ exit)
   Check 2: $0 @ $94,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 134 - $214,427,876 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $269,086 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $269,085 (0.13% ownership @ exit)
   Check 2: $0 @ $78,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 22 - $214,101,547 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $244,687 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $244,687 (0.11% ownership @ exit)
   Check 2: $0 @ $127,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 43 - $210,217,340 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $172,486 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $172,486 (0.08% ownership @ exit)

Company 178 - $206,703,066 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $194,544 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $194,544 (0.09% ownership @ exit)
   Check 2: $0 @ $104,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 111 - $206,098,533 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $135,983 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $135,982 (0.07% ownership @ exit)

Company 128 - $203,495,088 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $151,438 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $151,438 (0.07% ownership @ exit)
   Check 2: $0 @ $139,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 27 - $200,354,261 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $133,570 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $133,569 (0.07% ownership @ exit)
   Check 2: $0 @ $79,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 51 - $198,162,451 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $248,674 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $248,674 (0.13% ownership @ exit)

Company 2 - $197,929,010 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,000,000
Return: $140,750 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,000,000 (0.11%)
   Check 1 Returns: $140,749 (0.07% ownership @ exit)
   Check 2: $0 @ $83,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 66 - $194,594,738 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $135,370 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $135,370 (0.07% ownership @ exit)

Company 83 - $194,263,329 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $47,000,000
Return: $132,264 (own at exit: 0.07%)
   Check 1: $50,000 @ $47,000,000 (0.11%)
   Check 1 Returns: $132,264 (0.07% ownership @ exit)
   Check 2: $0 @ $100,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 199 - $191,653,481 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $27,000,000
Return: $227,145 (own at exit: 0.12%)
   Check 1: $50,000 @ $27,000,000 (0.19%)
   Check 1 Returns: $227,144 (0.12% ownership @ exit)

Company 9 - $185,659,570 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $121,247 (own at exit: 0.07%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $121,247 (0.07% ownership @ exit)
   Check 2: $0 @ $85,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 73 - $181,718,777 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $31,500,000
Return: $184,603 (own at exit: 0.1%)
   Check 1: $50,000 @ $31,500,000 (0.16%)
   Check 1 Returns: $184,603 (0.1% ownership @ exit)
   Check 2: $0 @ $109,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 75 - $180,230,852 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $186,045 (own at exit: 0.1%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $186,044 (0.1% ownership @ exit)
   Check 2: $0 @ $144,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 88 - $174,458,937 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $227,865 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $227,864 (0.13% ownership @ exit)

Company 61 - $174,353,625 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $129,752 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $129,751 (0.07% ownership @ exit)
   Check 2: $0 @ $109,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 57 - $170,153,495 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $139,613 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $139,613 (0.08% ownership @ exit)

Company 192 - $165,234,588 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $153,261 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $153,261 (0.09% ownership @ exit)
   Check 2: $0 @ $137,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 65 - $164,762,558 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $125,533 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $125,533 (0.08% ownership @ exit)
   Check 2: $0 @ $105,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 12 - $119,980,218 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,000,000
Return: $93,643 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,000,000 (0.12%)
   Check 1 Returns: $93,643 (0.08% ownership @ exit)
   Check 2: $0 @ $84,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 78 - $119,924,659 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,000,000
Return: $93,600 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,000,000 (0.12%)
   Check 1 Returns: $93,599 (0.08% ownership @ exit)
   Check 2: $0 @ $98,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 170 - $119,919,175 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $125,817 (own at exit: 0.1%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $125,816 (0.1% ownership @ exit)
   Check 2: $0 @ $136,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 195 - $119,886,068 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $130,046 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $130,045 (0.11% ownership @ exit)

Company 105 - $119,881,788 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $150,440 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $150,439 (0.13% ownership @ exit)
   Check 2: $0 @ $93,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 198 - $117,409,005 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $134,182 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $134,181 (0.11% ownership @ exit)

Company 99 - $116,590,378 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $108,142 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $108,141 (0.09% ownership @ exit)

Company 26 - $115,663,383 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $104,260 (own at exit: 0.09%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $104,259 (0.09% ownership @ exit)
   Check 2: $0 @ $83,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 109 - $114,603,577 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $149,686 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $149,686 (0.13% ownership @ exit)

Company 6 - $114,362,659 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $75,456 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $75,455 (0.07% ownership @ exit)
   Check 2: $0 @ $141,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 96 - $113,669,242 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $79,943 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $79,943 (0.07% ownership @ exit)
   Check 2: $0 @ $103,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 187 - $112,985,413 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $74,547 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $74,547 (0.07% ownership @ exit)
   Check 2: $0 @ $140,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 16 - $112,276,867 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $94,549 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $94,548 (0.08% ownership @ exit)

Company 126 - $111,198,121 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $145,238 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $145,238 (0.13% ownership @ exit)

Company 120 - $110,468,298 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $164,418 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $164,417 (0.15% ownership @ exit)
   Check 2: $0 @ $95,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 184 - $110,329,156 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $106,986 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $106,985 (0.1% ownership @ exit)

Company 167 - $110,296,325 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $85,048 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $85,047 (0.08% ownership @ exit)
   Check 2: $0 @ $87,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 41 - $110,193,633 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $160,282 (own at exit: 0.15%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $160,281 (0.15% ownership @ exit)
   Check 2: $0 @ $142,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 153 - $109,484,385 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $116,783 (own at exit: 0.11%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $116,783 (0.11% ownership @ exit)

Company 186 - $108,271,081 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $119,472 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $119,471 (0.11% ownership @ exit)
   Check 2: $0 @ $137,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 54 - $107,284,426 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $122,611 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $122,610 (0.11% ownership @ exit)
   Check 2: $0 @ $123,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 156 - $107,269,237 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $171,631 (own at exit: 0.16%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $171,630 (0.16% ownership @ exit)

Company 168 - $106,228,533 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $68,673 (own at exit: 0.06%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $68,672 (0.06% ownership @ exit)

Company 28 - $106,026,681 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $80,782 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $80,782 (0.08% ownership @ exit)
   Check 2: $0 @ $98,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $105,490,566 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $132,380 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $132,380 (0.13% ownership @ exit)
   Check 2: $0 @ $109,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 161 - $105,489,209 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $120,559 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $120,559 (0.11% ownership @ exit)

Company 137 - $105,433,177 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $160,660 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $160,660 (0.15% ownership @ exit)

Company 84 - $104,940,049 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $79,014 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $79,013 (0.08% ownership @ exit)

Company 108 - $104,825,634 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $113,709 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $113,709 (0.11% ownership @ exit)

Company 121 - $104,533,285 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,500,000
Return: $99,853 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,500,000 (0.15%)
   Check 1 Returns: $99,852 (0.1% ownership @ exit)

Company 64 - $103,733,586 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $88,519 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $88,519 (0.09% ownership @ exit)

Company 31 - $103,298,587 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $77,778 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $77,777 (0.08% ownership @ exit)

Company 102 - $103,078,503 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $47,000,000
Return: $70,181 (own at exit: 0.07%)
   Check 1: $50,000 @ $47,000,000 (0.11%)
   Check 1 Returns: $70,181 (0.07% ownership @ exit)

Company 77 - $102,489,092 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $79,028 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $79,027 (0.08% ownership @ exit)

Company 60 - $102,003,606 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $65,282 (own at exit: 0.06%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $65,282 (0.06% ownership @ exit)

Company 159 - $101,994,289 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $44,500,000
Return: $73,344 (own at exit: 0.07%)
   Check 1: $50,000 @ $44,500,000 (0.11%)
   Check 1 Returns: $73,344 (0.07% ownership @ exit)

Company 158 - $101,766,308 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $112,294 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $112,293 (0.11% ownership @ exit)

Company 194 - $100,999,150 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $93,680 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $93,680 (0.09% ownership @ exit)

Company 177 - $100,734,201 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $85,960 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $85,959 (0.09% ownership @ exit)

Company 91 - $99,960,692 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $31,500,000
Return: $101,547 (own at exit: 0.1%)
   Check 1: $50,000 @ $31,500,000 (0.16%)
   Check 1 Returns: $101,547 (0.1% ownership @ exit)

Company 148 - $99,699,507 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $65,781 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $65,781 (0.07% ownership @ exit)

Company 36 - $98,893,886 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $124,102 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $124,102 (0.13% ownership @ exit)

Company 34 - $98,078,336 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $27,000,000
Return: $116,241 (own at exit: 0.12%)
   Check 1: $50,000 @ $27,000,000 (0.19%)
   Check 1 Returns: $116,240 (0.12% ownership @ exit)

Company 59 - $97,907,222 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $72,861 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $72,861 (0.07% ownership @ exit)
   Check 2: $0 @ $80,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 139 - $97,465,120 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $85,449 (own at exit: 0.09%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $85,448 (0.09% ownership @ exit)

Company 123 - $97,310,920 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,000,000
Return: $97,311 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,000,000 (0.16%)
   Check 1 Returns: $97,310 (0.1% ownership @ exit)

Company 122 - $97,173,221 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $67,599 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $67,598 (0.07% ownership @ exit)

Company 58 - $95,495,375 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $61,734 (own at exit: 0.06%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $61,734 (0.06% ownership @ exit)
   Check 2: $0 @ $99,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 147 - $95,000,874 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,000,000
Return: $126,668 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,000,000 (0.21%)
   Check 1 Returns: $126,667 (0.13% ownership @ exit)

Company 24 - $94,908,413 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $138,049 (own at exit: 0.15%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $138,048 (0.15% ownership @ exit)

Company 17 - $94,801,995 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $72,230 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $72,230 (0.08% ownership @ exit)
   Check 2: $0 @ $137,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 152 - $94,647,697 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $100,958 (own at exit: 0.11%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $100,957 (0.11% ownership @ exit)

Company 135 - $94,453,425 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $134,334 (own at exit: 0.14%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $134,333 (0.14% ownership @ exit)

Company 70 - $94,407,369 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $91,547 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $91,546 (0.1% ownership @ exit)

Company 107 - $92,316,913 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $101,867 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $101,866 (0.11% ownership @ exit)

Company 80 - $91,892,479 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $79,475 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $79,474 (0.09% ownership @ exit)

Company 138 - $89,967,043 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $84,675 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $84,674 (0.09% ownership @ exit)

Company 62 - $89,917,887 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $115,095 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $115,094 (0.13% ownership @ exit)

Company 7 - $89,623,263 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $78,574 (own at exit: 0.09%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $78,573 (0.09% ownership @ exit)
   Check 2: $0 @ $142,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 145 - $89,225,667 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $61,403 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $61,402 (0.07% ownership @ exit)

Company 44 - $89,101,775 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $67,887 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $67,887 (0.08% ownership @ exit)
   Check 2: $0 @ $82,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 141 - $89,079,122 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,500,000
Return: $74,040 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,500,000 (0.13%)
   Check 1 Returns: $74,039 (0.08% ownership @ exit)

Company 72 - $87,994,155 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $92,322 (own at exit: 0.1%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $92,321 (0.1% ownership @ exit)

Company 175 - $87,912,687 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $100,472 (own at exit: 0.11%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $100,471 (0.11% ownership @ exit)

Company 39 - $87,852,010 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $130,756 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $130,756 (0.15% ownership @ exit)
   Check 2: $0 @ $126,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 162 - $87,324,953 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,500,000
Return: $64,239 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,500,000 (0.11%)
   Check 1 Returns: $64,239 (0.07% ownership @ exit)

Company 151 - $86,843,671 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $74,107 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $74,106 (0.09% ownership @ exit)

Company 189 - $86,267,783 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $55,769 (own at exit: 0.06%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $55,769 (0.06% ownership @ exit)

Company 114 - $85,652,260 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,000,000
Return: $66,851 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,000,000 (0.12%)
   Check 1 Returns: $66,850 (0.08% ownership @ exit)

Company 127 - $85,016,708 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $56,093 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $56,093 (0.07% ownership @ exit)

Company 188 - $84,709,442 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,500,000
Return: $68,625 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,500,000 (0.13%)
   Check 1 Returns: $68,625 (0.08% ownership @ exit)

Company 56 - $84,154,075 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $109,916 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $109,915 (0.13% ownership @ exit)
   Check 2: $0 @ $109,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 155 - $83,356,131 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $87,456 (own at exit: 0.1%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $87,455 (0.1% ownership @ exit)

Company 40 - $81,846,339 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $121,818 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $121,817 (0.15% ownership @ exit)
   Check 2: $0 @ $86,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 10 - $81,104,759 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $110,441 (own at exit: 0.14%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $110,440 (0.14% ownership @ exit)
   Check 2: $0 @ $96,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 118 - $81,065,849 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $83,681 (own at exit: 0.1%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $83,680 (0.1% ownership @ exit)

Company 1 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $143,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 3 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $94,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 11 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 13 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $0 (0.18% ownership @ exit)
   Check 2: $0 @ $95,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 14 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $41,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $41,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $0 @ $122,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 15 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $44,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $44,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 18 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $0 (0.13% ownership @ exit)
   Check 2: $0 @ $114,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 20 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)
   Check 2: $0 @ $86,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 25 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $0 (0.16% ownership @ exit)
   Check 2: $0 @ $132,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 29 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,500,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 30 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $146,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 33 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $0 (0.18% ownership @ exit)
   Check 2: $0 @ $139,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 37 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $93,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 38 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $0 @ $143,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 42 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $0 (0.2% ownership @ exit)
   Check 2: $0 @ $143,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 47 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 49 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $0 @ $138,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 50 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $0 @ $148,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 52 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $0 @ $114,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 53 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 55 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $41,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $41,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $0 @ $79,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 63 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 67 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 68 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 69 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 71 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 74 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 79 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 81 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 82 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 85 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 86 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 87 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,500,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,500,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 89 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $27,000,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 90 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 93 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 94 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 95 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 97 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 100 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,500,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,500,000 (0.24%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 101 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 103 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $44,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $44,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 104 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 106 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $32,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $32,000,000 (0.16%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 110 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 112 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 113 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 116 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 117 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,500,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 124 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 125 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 129 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 130 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 131 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 132 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 133 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 136 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 140 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 142 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 143 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 144 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,000,000 (0.22%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 146 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.19%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 150 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 154 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 157 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 160 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 163 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 164 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 169 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 171 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $38,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $38,500,000 (0.13%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 172 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 173 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 174 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 176 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 179 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 180 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 183 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 185 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 191 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 196 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 197 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% 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 82 - $11,773,151,970 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $5,511,181 (own at exit: 0.05%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $5,511,180 (0.05% ownership @ exit)
   Check 2: $0 @ $78,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 191 - $11,605,160,900 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $3,880,387 (own at exit: 0.03%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $3,880,386 (0.03% ownership @ exit)
   Check 2: $0 @ $92,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 100 - $11,595,252,608 exit after 6 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $5,427,903 (own at exit: 0.05%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $5,427,903 (0.05% ownership @ exit)

Company 107 - $1,094,718,192 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $482,147 (own at exit: 0.04%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $482,146 (0.04% ownership @ exit)
   Check 2: $0 @ $85,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 7 - $1,027,576,149 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $420,895 (own at exit: 0.04%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $420,895 (0.04% ownership @ exit)

Company 131 - $1,010,286,501 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $431,056 (own at exit: 0.04%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $431,055 (0.04% ownership @ exit)
   Check 2: $0 @ $104,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 168 - $891,753,118 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $36,000,000
Return: $507,308 (own at exit: 0.06%)
   Check 1: $50,000 @ $36,000,000 (0.14%)
   Check 1 Returns: $507,308 (0.06% ownership @ exit)

Company 176 - $835,830,455 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $376,216 (own at exit: 0.05%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $376,215 (0.05% ownership @ exit)
   Check 2: $0 @ $111,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 76 - $582,370,850 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $44,000,000
Return: $338,834 (own at exit: 0.06%)
   Check 1: $50,000 @ $44,000,000 (0.11%)
   Check 1 Returns: $338,833 (0.06% ownership @ exit)
   Check 2: $0 @ $84,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 27 - $546,030,707 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $482,013 (own at exit: 0.09%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $482,013 (0.09% ownership @ exit)

Company 172 - $536,895,152 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $458,151 (own at exit: 0.09%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $458,150 (0.09% ownership @ exit)

Company 69 - $525,660,925 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $316,633 (own at exit: 0.06%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $316,633 (0.06% ownership @ exit)
   Check 2: $0 @ $103,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 72 - $521,850,965 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $36,000,000
Return: $371,094 (own at exit: 0.07%)
   Check 1: $50,000 @ $36,000,000 (0.14%)
   Check 1 Returns: $371,094 (0.07% ownership @ exit)

Company 58 - $517,866,048 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $457,151 (own at exit: 0.09%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $457,150 (0.09% ownership @ exit)

Company 183 - $515,401,315 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $314,149 (own at exit: 0.06%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $314,149 (0.06% ownership @ exit)

Company 156 - $463,591,077 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $484,405 (own at exit: 0.1%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $484,405 (0.1% ownership @ exit)
   Check 2: $0 @ $136,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 61 - $446,798,460 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $431,624 (own at exit: 0.1%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $431,624 (0.1% ownership @ exit)
   Check 2: $0 @ $97,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 197 - $443,063,213 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $40,000,000
Return: $283,560 (own at exit: 0.06%)
   Check 1: $50,000 @ $40,000,000 (0.12%)
   Check 1 Returns: $283,560 (0.06% ownership @ exit)
   Check 2: $0 @ $100,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 2 - $421,789,780 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $44,000,000
Return: $245,405 (own at exit: 0.06%)
   Check 1: $50,000 @ $44,000,000 (0.11%)
   Check 1 Returns: $245,404 (0.06% ownership @ exit)
   Check 2: $0 @ $116,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 23 - $418,742,392 exit after 4 rounds
Invested: $50,000
Blended Cost Basis: $32,000,000
Return: $334,994 (own at exit: 0.08%)
   Check 1: $50,000 @ $32,000,000 (0.16%)
   Check 1 Returns: $334,993 (0.08% ownership @ exit)
   Check 2: $0 @ $103,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 139 - $238,986,468 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $299,905 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $299,904 (0.13% ownership @ exit)
   Check 2: $0 @ $81,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 6 - $234,938,100 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $231,324 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $231,323 (0.1% ownership @ exit)

Company 119 - $234,130,021 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $40,000,000
Return: $187,304 (own at exit: 0.08%)
   Check 1: $50,000 @ $40,000,000 (0.12%)
   Check 1 Returns: $187,304 (0.08% ownership @ exit)
   Check 2: $0 @ $102,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 98 - $233,564,284 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $149,481 (own at exit: 0.06%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $149,481 (0.06% ownership @ exit)
   Check 2: $0 @ $133,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 121 - $232,421,325 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $148,750 (own at exit: 0.06%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $148,749 (0.06% ownership @ exit)

Company 193 - $232,129,162 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,500,000
Return: $170,762 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,500,000 (0.11%)
   Check 1 Returns: $170,761 (0.07% ownership @ exit)
   Check 2: $0 @ $89,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 14 - $230,006,919 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $160,005 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $160,004 (0.07% ownership @ exit)
   Check 2: $0 @ $136,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 133 - $224,935,546 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $167,394 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $167,393 (0.07% ownership @ exit)

Company 87 - $221,236,821 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,500,000
Return: $288,962 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,500,000 (0.2%)
   Check 1 Returns: $288,962 (0.13% ownership @ exit)

Company 90 - $221,228,889 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $191,333 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $191,333 (0.09% ownership @ exit)
   Check 2: $0 @ $144,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 25 - $219,654,589 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $187,439 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $187,438 (0.09% ownership @ exit)
   Check 2: $0 @ $134,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 127 - $219,486,379 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $334,455 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $334,455 (0.15% ownership @ exit)
   Check 2: $0 @ $111,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 15 - $217,991,353 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $162,226 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $162,226 (0.07% ownership @ exit)

Company 145 - $216,850,616 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $40,500,000
Return: $171,339 (own at exit: 0.08%)
   Check 1: $50,000 @ $40,500,000 (0.12%)
   Check 1 Returns: $171,338 (0.08% ownership @ exit)

Company 92 - $214,798,501 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $264,367 (own at exit: 0.12%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $264,367 (0.12% ownership @ exit)
   Check 2: $0 @ $130,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 164 - $214,101,759 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $258,538 (own at exit: 0.12%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $258,537 (0.12% ownership @ exit)

Company 32 - $211,088,684 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $140,726 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $140,725 (0.07% ownership @ exit)
   Check 2: $0 @ $86,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 186 - $210,291,940 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $135,946 (own at exit: 0.06%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $135,946 (0.06% ownership @ exit)
   Check 2: $0 @ $118,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 8 - $209,151,466 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $318,707 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $318,706 (0.15% ownership @ exit)
   Check 2: $0 @ $136,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 106 - $208,029,010 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,000,000
Return: $316,997 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,000,000 (0.24%)
   Check 1 Returns: $316,996 (0.15% ownership @ exit)
   Check 2: $0 @ $125,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 115 - $204,571,229 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,000,000
Return: $145,473 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,000,000 (0.11%)
   Check 1 Returns: $145,472 (0.07% ownership @ exit)
   Check 2: $0 @ $150,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 103 - $197,895,267 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $150,777 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $150,777 (0.08% ownership @ exit)
   Check 2: $0 @ $135,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 36 - $196,146,958 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $285,305 (own at exit: 0.15%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $285,304 (0.15% ownership @ exit)
   Check 2: $0 @ $111,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 89 - $195,028,254 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $27,500,000
Return: $226,942 (own at exit: 0.12%)
   Check 1: $50,000 @ $27,500,000 (0.18%)
   Check 1 Returns: $226,941 (0.12% ownership @ exit)
   Check 2: $0 @ $111,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 120 - $194,509,823 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $23,000,000
Return: $270,622 (own at exit: 0.14%)
   Check 1: $50,000 @ $23,000,000 (0.22%)
   Check 1 Returns: $270,622 (0.14% ownership @ exit)

Company 85 - $189,545,806 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,500,000
Return: $153,556 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,500,000 (0.13%)
   Check 1 Returns: $153,556 (0.08% ownership @ exit)
   Check 2: $0 @ $96,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 151 - $187,257,109 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $139,354 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $139,354 (0.07% ownership @ exit)

Company 79 - $186,671,631 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $40,500,000
Return: $147,494 (own at exit: 0.08%)
   Check 1: $50,000 @ $40,500,000 (0.12%)
   Check 1 Returns: $147,493 (0.08% ownership @ exit)
   Check 2: $0 @ $106,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 105 - $183,319,679 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $198,855 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $198,855 (0.11% ownership @ exit)
   Check 2: $0 @ $106,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 20 - $182,332,734 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $194,488 (own at exit: 0.11%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $194,488 (0.11% ownership @ exit)
   Check 2: $0 @ $95,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 135 - $176,510,082 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $262,713 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $262,712 (0.15% ownership @ exit)

Company 86 - $176,276,144 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $36,000,000
Return: $156,690 (own at exit: 0.09%)
   Check 1: $50,000 @ $36,000,000 (0.14%)
   Check 1 Returns: $156,689 (0.09% ownership @ exit)
   Check 2: $0 @ $105,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 196 - $175,423,475 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $193,571 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $193,570 (0.11% ownership @ exit)
   Check 2: $0 @ $103,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 130 - $174,460,844 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $214,721 (own at exit: 0.12%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $214,721 (0.12% ownership @ exit)

Company 74 - $169,400,962 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $44,500,000
Return: $121,816 (own at exit: 0.07%)
   Check 1: $50,000 @ $44,500,000 (0.11%)
   Check 1 Returns: $121,816 (0.07% ownership @ exit)
   Check 2: $0 @ $103,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 158 - $165,877,282 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $156,120 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $156,119 (0.09% ownership @ exit)
   Check 2: $0 @ $79,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 122 - $163,685,565 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,000,000
Return: $116,399 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,000,000 (0.11%)
   Check 1 Returns: $116,398 (0.07% ownership @ exit)
   Check 2: $0 @ $120,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 126 - $163,022,946 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $20,500,000
Return: $254,475 (own at exit: 0.16%)
   Check 1: $50,000 @ $20,500,000 (0.24%)
   Check 1 Returns: $254,474 (0.16% ownership @ exit)
   Check 2: $0 @ $143,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 4 - $162,938,444 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $108,626 (own at exit: 0.07%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $108,625 (0.07% ownership @ exit)

Company 175 - $119,192,991 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $82,917 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $82,916 (0.07% ownership @ exit)
   Check 2: $0 @ $128,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 188 - $119,091,252 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $97,716 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $97,715 (0.08% ownership @ exit)
   Check 2: $0 @ $130,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 24 - $118,726,462 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $27,000,000
Return: $140,713 (own at exit: 0.12%)
   Check 1: $50,000 @ $27,000,000 (0.19%)
   Check 1 Returns: $140,712 (0.12% ownership @ exit)
   Check 2: $0 @ $105,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 93 - $118,088,168 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $99,443 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $99,442 (0.08% ownership @ exit)
   Check 2: $0 @ $122,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 148 - $117,127,929 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $129,245 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $129,244 (0.11% ownership @ exit)

Company 29 - $116,585,287 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $81,103 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $81,102 (0.07% ownership @ exit)
   Check 2: $0 @ $103,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 160 - $116,076,191 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,000,000
Return: $82,543 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,000,000 (0.11%)
   Check 1 Returns: $82,543 (0.07% ownership @ exit)
   Check 2: $0 @ $115,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 163 - $116,046,147 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $185,674 (own at exit: 0.16%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $185,673 (0.16% ownership @ exit)
   Check 2: $0 @ $146,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 162 - $115,455,676 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $81,200 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $81,199 (0.07% ownership @ exit)
   Check 2: $0 @ $135,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 75 - $114,435,863 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $110,968 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $110,968 (0.1% ownership @ exit)

Company 161 - $113,625,210 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,000,000
Return: $113,625 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,000,000 (0.16%)
   Check 1 Returns: $113,625 (0.1% ownership @ exit)

Company 118 - $112,015,125 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $49,500,000
Return: $72,414 (own at exit: 0.06%)
   Check 1: $50,000 @ $49,500,000 (0.1%)
   Check 1 Returns: $72,413 (0.06% ownership @ exit)

Company 43 - $111,632,899 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $166,151 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $166,151 (0.15% ownership @ exit)
   Check 2: $0 @ $79,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 40 - $110,907,637 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $141,962 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $141,961 (0.13% ownership @ exit)

Company 108 - $110,481,025 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $93,037 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $93,036 (0.08% ownership @ exit)

Company 138 - $110,189,009 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $100,744 (own at exit: 0.09%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $100,744 (0.09% ownership @ exit)

Company 68 - $109,901,601 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $115,307 (own at exit: 0.1%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $115,306 (0.1% ownership @ exit)

Company 11 - $109,699,945 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $84,588 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $84,587 (0.08% ownership @ exit)
   Check 2: $0 @ $112,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 182 - $108,022,071 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $97,372 (own at exit: 0.09%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $97,372 (0.09% ownership @ exit)

Company 189 - $107,631,404 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $94,362 (own at exit: 0.09%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $94,361 (0.09% ownership @ exit)

Company 55 - $107,569,021 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $81,957 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $81,957 (0.08% ownership @ exit)

Company 97 - $107,511,228 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $91,743 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $91,742 (0.09% ownership @ exit)

Company 124 - $106,433,302 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $100,173 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $100,172 (0.09% ownership @ exit)

Company 81 - $106,289,396 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $73,940 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $73,940 (0.07% ownership @ exit)

Company 174 - $105,858,101 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $96,785 (own at exit: 0.09%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $96,784 (0.09% ownership @ exit)

Company 146 - $104,691,685 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $67,003 (own at exit: 0.06%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $67,002 (0.06% ownership @ exit)

Company 143 - $104,377,014 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $85,643 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $85,642 (0.08% ownership @ exit)

Company 154 - $104,337,327 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $47,500,000
Return: $70,290 (own at exit: 0.07%)
   Check 1: $50,000 @ $47,500,000 (0.11%)
   Check 1 Returns: $70,290 (0.07% ownership @ exit)

Company 46 - $104,164,647 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $21,500,000
Return: $155,036 (own at exit: 0.15%)
   Check 1: $50,000 @ $21,500,000 (0.23%)
   Check 1 Returns: $155,035 (0.15% ownership @ exit)
   Check 2: $0 @ $79,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 132 - $104,137,200 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,000,000
Return: $87,694 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,000,000 (0.13%)
   Check 1 Returns: $87,694 (0.08% ownership @ exit)

Company 78 - $103,303,486 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $140,669 (own at exit: 0.14%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $140,668 (0.14% ownership @ exit)

Company 104 - $103,051,287 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $78,515 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $78,515 (0.08% ownership @ exit)

Company 64 - $102,334,688 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,500,000
Return: $107,368 (own at exit: 0.1%)
   Check 1: $50,000 @ $30,500,000 (0.16%)
   Check 1 Returns: $107,367 (0.1% ownership @ exit)

Company 179 - $101,069,220 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $109,634 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $109,634 (0.11% ownership @ exit)

Company 94 - $99,817,019 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $20,500,000
Return: $155,812 (own at exit: 0.16%)
   Check 1: $50,000 @ $20,500,000 (0.24%)
   Check 1 Returns: $155,811 (0.16% ownership @ exit)

Company 177 - $99,816,615 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $96,792 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $96,791 (0.1% ownership @ exit)

Company 48 - $99,483,362 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $24,000,000
Return: $132,644 (own at exit: 0.13%)
   Check 1: $50,000 @ $24,000,000 (0.21%)
   Check 1 Returns: $132,644 (0.13% ownership @ exit)
   Check 2: $0 @ $82,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 31 - $99,447,684 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,500,000
Return: $94,995 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,500,000 (0.15%)
   Check 1 Returns: $94,994 (0.1% ownership @ exit)
   Check 2: $0 @ $126,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 53 - $98,707,913 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $35,000,000
Return: $90,247 (own at exit: 0.09%)
   Check 1: $50,000 @ $35,000,000 (0.14%)
   Check 1 Returns: $90,247 (0.09% ownership @ exit)

Company 49 - $98,382,708 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $45,000,000
Return: $69,961 (own at exit: 0.07%)
   Check 1: $50,000 @ $45,000,000 (0.11%)
   Check 1 Returns: $69,961 (0.07% ownership @ exit)

Company 149 - $95,742,953 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $90,111 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $90,111 (0.09% ownership @ exit)

Company 198 - $95,335,547 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $20,500,000
Return: $148,816 (own at exit: 0.16%)
   Check 1: $50,000 @ $20,500,000 (0.24%)
   Check 1 Returns: $148,816 (0.16% ownership @ exit)

Company 101 - $95,084,370 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $82,235 (own at exit: 0.09%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $82,235 (0.09% ownership @ exit)

Company 77 - $94,527,527 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,500,000
Return: $71,174 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,500,000 (0.12%)
   Check 1 Returns: $71,173 (0.08% ownership @ exit)

Company 18 - $93,948,497 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,500,000
Return: $64,653 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,500,000 (0.11%)
   Check 1 Returns: $64,652 (0.07% ownership @ exit)
   Check 2: $0 @ $141,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 59 - $93,910,139 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $41,500,000
Return: $72,413 (own at exit: 0.08%)
   Check 1: $50,000 @ $41,500,000 (0.12%)
   Check 1 Returns: $72,412 (0.08% ownership @ exit)

Company 73 - $93,165,218 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $99,376 (own at exit: 0.11%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $99,376 (0.11% ownership @ exit)

Company 129 - $92,959,186 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $90,142 (own at exit: 0.1%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $90,142 (0.1% ownership @ exit)

Company 83 - $92,864,626 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $64,601 (own at exit: 0.07%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $64,601 (0.07% ownership @ exit)

Company 192 - $92,836,998 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,500,000
Return: $77,163 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,500,000 (0.13%)
   Check 1 Returns: $77,163 (0.08% ownership @ exit)

Company 150 - $91,347,773 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $85,974 (own at exit: 0.09%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $85,974 (0.09% ownership @ exit)

Company 0 - $89,884,406 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $66,891 (own at exit: 0.07%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $66,890 (0.07% ownership @ exit)
   Check 2: $0 @ $137,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 66 - $89,684,349 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $114,796 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $114,795 (0.13% ownership @ exit)

Company 113 - $89,102,972 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $67,888 (own at exit: 0.08%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $67,887 (0.08% ownership @ exit)

Company 185 - $87,860,490 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $86,509 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $86,508 (0.1% ownership @ exit)

Company 102 - $87,654,366 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,000,000
Return: $127,497 (own at exit: 0.15%)
   Check 1: $50,000 @ $22,000,000 (0.23%)
   Check 1 Returns: $127,497 (0.15% ownership @ exit)

Company 125 - $87,243,147 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $96,268 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $96,268 (0.11% ownership @ exit)

Company 67 - $86,715,413 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,000,000
Return: $86,715 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,000,000 (0.16%)
   Check 1 Returns: $86,715 (0.1% ownership @ exit)

Company 111 - $86,012,158 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $26,500,000
Return: $103,864 (own at exit: 0.12%)
   Check 1: $50,000 @ $26,500,000 (0.19%)
   Check 1 Returns: $103,863 (0.12% ownership @ exit)

Company 112 - $84,677,579 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $108,387 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $108,387 (0.13% ownership @ exit)

Company 147 - $83,870,326 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $38,500,000
Return: $69,710 (own at exit: 0.08%)
   Check 1: $50,000 @ $38,500,000 (0.13%)
   Check 1 Returns: $69,710 (0.08% ownership @ exit)

Company 140 - $83,116,864 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $81,838 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $81,838 (0.1% ownership @ exit)

Company 71 - $82,225,336 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $87,707 (own at exit: 0.11%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $87,707 (0.11% ownership @ exit)

Company 45 - $81,301,560 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $88,192 (own at exit: 0.11%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $88,191 (0.11% ownership @ exit)

Company 157 - $81,125,890 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $79,878 (own at exit: 0.1%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $79,877 (0.1% ownership @ exit)

Company 187 - $80,562,232 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $101,098 (own at exit: 0.13%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $101,097 (0.13% ownership @ exit)

Company 51 - $80,363,682 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $39,000,000
Return: $65,939 (own at exit: 0.08%)
   Check 1: $50,000 @ $39,000,000 (0.13%)
   Check 1 Returns: $65,939 (0.08% ownership @ exit)

Company 194 - $80,211,771 exit after 3 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $114,079 (own at exit: 0.14%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $114,078 (0.14% ownership @ exit)

Company 1 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,000,000 (0.22%)
   Check 1 Returns: $0 (0.17% ownership @ exit)
   Check 2: $0 @ $127,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 3 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 5 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 9 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $32,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $32,500,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 10 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 12 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $40,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $40,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 13 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $26,000,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)
   Check 2: $0 @ $138,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 16 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 17 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 19 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $29,500,000 (0.17%)
   Check 1 Returns: $0 (0.14% ownership @ exit)
   Check 2: $0 @ $94,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 21 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $34,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $34,500,000 (0.14%)
   Check 1 Returns: $0 (0.12% ownership @ exit)
   Check 2: $0 @ $113,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 22 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,500,000 (0.13%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $116,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 26 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $44,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $44,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $0 @ $138,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 28 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.16%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 30 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $47,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $47,500,000 (0.11%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $0 @ $85,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 33 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $34,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $34,000,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)
   Check 2: $0 @ $118,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 34 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $0 @ $150,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 35 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $119,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 37 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $50,000 @ $27,000,000 (0.19%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 38 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,000,000 (0.22%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 39 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,500,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)
   Check 2: $0 @ $99,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 41 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $40,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $40,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $0 @ $88,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 42 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 44 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)
   Check 2: $0 @ $103,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 47 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $0 @ $77,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 50 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,000,000 (0.22%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 52 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $42,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 54 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 56 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $47,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $47,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 57 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $43,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $43,000,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 60 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 62 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $33,000,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $33,000,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 63 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $47,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $47,500,000 (0.11%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 65 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.16%)
   Check 1: $50,000 @ $25,000,000 (0.2%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 70 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 80 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 84 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 88 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,000,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 91 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 95 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 96 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 99 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $47,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $47,500,000 (0.11%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 109 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $36,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 110 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $24,000,000 (0.21%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 114 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $37,000,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 116 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 117 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 123 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $29,000,000 (0.17%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 128 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $39,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $39,500,000 (0.13%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 134 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $40,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $40,500,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 136 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $45,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 137 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $33,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $33,500,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 141 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,000,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 142 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $50,000 @ $25,500,000 (0.2%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 144 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 152 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $50,000 @ $28,500,000 (0.18%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 153 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $33,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $50,000 @ $33,500,000 (0.15%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 155 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $48,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $48,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 159 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 165 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 166 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.18%)
   Check 1: $50,000 @ $22,500,000 (0.22%)
   Check 1 Returns: $0 (0.18% ownership @ exit)

Company 167 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 169 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $38,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $50,000 @ $38,500,000 (0.13%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 170 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $44,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $44,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 171 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.17%)
   Check 1: $50,000 @ $23,500,000 (0.21%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 173 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $50,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 178 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $50,000 @ $35,500,000 (0.14%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 180 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $46,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $50,000 @ $46,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 181 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $50,000 @ $49,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 184 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $50,000 @ $20,000,000 (0.25%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 190 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $30,000,000 (0.17%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 195 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,500,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,500,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 199 - $0 exit after 2 rounds
Invested: $50,000
Blended Cost Basis: $31,500,000
Return: $0 (own at exit: 0.13%)
   Check 1: $50,000 @ $31,500,000 (0.16%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

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

Fund Model

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

Fork this model

Silicon Valley Series A Market

First investment is at Series A and the follow-on is at Series B.

Company Valuations

Entry Valuation
$20-50M
Follow-on Valuation
$75-150M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
1% $10B 6
2% $1B 5
5% $500M 4
20% $200M 3
33% $100M 3
39% $0 2