Diverse Portfolio - 50% Reserve by @pt

Probability of Fund Multiple

1x
100%
3x
21.4%
10x
0%

TVPI Distribution

3rd Quartile
2.06
Median
2.42
Top Quartile
2.88

Investments

Initial Check
$25K
Follow-on
$74.6K
Blended Cost Basis
$58.7M

Company Ownership

Avg Initial
0.08%
Avg At Exit
0.06%
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 34 - $11,895,255,696 exit after 6 rounds
Invested: $99,627
Blended Cost Basis: $66,994,971
Return: $6,308,514 (own at exit: 0.05%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $3,747,920 (0.03% ownership @ exit)
   Check 2: $74,627 @ $142,000,000 (0.05%)
   Check 2 Returns: $2,560,593 (0.02% ownership @ exit)

Company 99 - $11,884,839,622 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $47,000,000
Return: $2,071,502 (own at exit: 0.02%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $2,071,502 (0.02% ownership @ exit)

Company 108 - $1,008,118,295 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $90,790,481
Return: $514,256 (own at exit: 0.05%)
   Check 1: $25,000 @ $49,500,000 (0.05%)
   Check 1 Returns: $208,548 (0.02% ownership @ exit)
   Check 2: $74,627 @ $126,000,000 (0.06%)
   Check 2 Returns: $305,707 (0.03% ownership @ exit)

Company 125 - $929,027,328 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $80,626,307
Return: $526,775 (own at exit: 0.06%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $243,929 (0.03% ownership @ exit)
   Check 2: $74,627 @ $125,500,000 (0.06%)
   Check 2 Returns: $282,845 (0.03% ownership @ exit)

Company 199 - $563,706,004 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $70,003,331
Return: $451,239 (own at exit: 0.08%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $248,808 (0.04% ownership @ exit)
   Check 2: $74,627 @ $133,000,000 (0.06%)
   Check 2 Returns: $202,430 (0.04% ownership @ exit)

Company 5 - $550,645,499 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $75,847,693
Return: $415,276 (own at exit: 0.08%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $190,493 (0.03% ownership @ exit)
   Check 2: $74,627 @ $117,000,000 (0.06%)
   Check 2 Returns: $224,781 (0.04% ownership @ exit)

Company 133 - $545,334,909 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $60,799,881
Return: $524,732 (own at exit: 0.1%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $188,656 (0.03% ownership @ exit)
   Check 2: $74,627 @ $77,500,000 (0.1%)
   Check 2 Returns: $336,075 (0.06% ownership @ exit)

Company 2 - $516,014,496 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $59,955,090
Return: $504,739 (own at exit: 0.1%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $176,132 (0.03% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $328,606 (0.06% ownership @ exit)

Company 171 - $512,284,303 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $56,678,460
Return: $512,014 (own at exit: 0.1%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $257,146 (0.05% ownership @ exit)
   Check 2: $74,627 @ $96,000,000 (0.08%)
   Check 2 Returns: $254,867 (0.05% ownership @ exit)

Company 95 - $472,321,429 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $32,000,000
Return: $188,929 (own at exit: 0.04%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $188,928 (0.04% ownership @ exit)

Company 27 - $463,972,701 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $23,500,000
Return: $252,717 (own at exit: 0.05%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $252,717 (0.05% ownership @ exit)

Company 103 - $459,581,730 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $221,987 (own at exit: 0.05%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $221,986 (0.05% ownership @ exit)

Company 175 - $449,387,240 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $267,542 (own at exit: 0.06%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $267,542 (0.06% ownership @ exit)

Company 31 - $439,989,654 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $80,864,537
Return: $309,383 (own at exit: 0.07%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $150,183 (0.03% ownership @ exit)
   Check 2: $74,627 @ $132,000,000 (0.06%)
   Check 2 Returns: $159,200 (0.04% ownership @ exit)

Company 60 - $403,591,685 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $73,432,458
Return: $316,892 (own at exit: 0.08%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $134,181 (0.03% ownership @ exit)
   Check 2: $74,627 @ $105,500,000 (0.07%)
   Check 2 Returns: $182,711 (0.05% ownership @ exit)

Company 65 - $239,174,046 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $56,469,631
Return: $308,135 (own at exit: 0.13%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $117,747 (0.05% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $190,387 (0.08% ownership @ exit)

Company 55 - $238,978,739 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $40,500,000
Return: $94,411 (own at exit: 0.04%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $94,411 (0.04% ownership @ exit)

Company 7 - $237,209,118 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $34,000,000
Return: $111,628 (own at exit: 0.05%)
   Check 1: $25,000 @ $34,000,000 (0.07%)
   Check 1 Returns: $111,627 (0.05% ownership @ exit)

Company 145 - $235,403,883 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $96,832,888
Return: $173,933 (own at exit: 0.07%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $79,293 (0.03% ownership @ exit)
   Check 2: $74,627 @ $148,500,000 (0.05%)
   Check 2 Returns: $94,639 (0.04% ownership @ exit)

Company 10 - $235,165,532 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $97,731 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $97,731 (0.04% ownership @ exit)

Company 185 - $234,874,588 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $51,140,284
Return: $321,311 (own at exit: 0.14%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $178,952 (0.08% ownership @ exit)
   Check 2: $74,627 @ $98,500,000 (0.08%)
   Check 2 Returns: $142,359 (0.06% ownership @ exit)

Company 8 - $233,633,330 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,665,416
Return: $289,923 (own at exit: 0.12%)
   Check 1: $25,000 @ $34,000,000 (0.07%)
   Check 1 Returns: $109,945 (0.05% ownership @ exit)
   Check 2: $74,627 @ $77,500,000 (0.1%)
   Check 2 Returns: $179,977 (0.08% ownership @ exit)

Company 91 - $233,103,697 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,000,000
Return: $116,552 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $116,551 (0.05% ownership @ exit)

Company 40 - $232,769,282 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $62,387,819
Return: $263,509 (own at exit: 0.11%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $135,429 (0.06% ownership @ exit)
   Check 2: $74,627 @ $108,500,000 (0.07%)
   Check 2 Returns: $128,079 (0.06% ownership @ exit)

Company 180 - $230,662,293 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $80,207,745
Return: $205,848 (own at exit: 0.09%)
   Check 1: $25,000 @ $39,500,000 (0.06%)
   Check 1 Returns: $93,432 (0.04% ownership @ exit)
   Check 2: $74,627 @ $122,500,000 (0.06%)
   Check 2 Returns: $112,415 (0.05% ownership @ exit)

Company 112 - $229,464,228 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $94,139 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $94,139 (0.04% ownership @ exit)

Company 187 - $229,347,818 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $59,617,686
Return: $274,421 (own at exit: 0.12%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $128,756 (0.06% ownership @ exit)
   Check 2: $74,627 @ $94,000,000 (0.08%)
   Check 2 Returns: $145,663 (0.06% ownership @ exit)

Company 169 - $228,371,582 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $65,774,720
Return: $240,186 (own at exit: 0.11%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $146,157 (0.06% ownership @ exit)
   Check 2: $74,627 @ $145,000,000 (0.05%)
   Check 2 Returns: $94,028 (0.04% ownership @ exit)

Company 24 - $227,929,861 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $145,875 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $145,875 (0.06% ownership @ exit)

Company 141 - $225,919,729 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $114,753 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $114,752 (0.05% ownership @ exit)

Company 168 - $220,679,135 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $95,833,706
Return: $164,750 (own at exit: 0.07%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $75,124 (0.03% ownership @ exit)
   Check 2: $74,627 @ $147,000,000 (0.05%)
   Check 2 Returns: $89,624 (0.04% ownership @ exit)

Company 154 - $218,887,021 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $55,804,213
Return: $272,824 (own at exit: 0.12%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $159,190 (0.07% ownership @ exit)
   Check 2: $74,627 @ $115,000,000 (0.06%)
   Check 2 Returns: $113,633 (0.05% ownership @ exit)

Company 146 - $216,058,168 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $75,151,758
Return: $206,979 (own at exit: 0.1%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $88,639 (0.04% ownership @ exit)
   Check 2: $74,627 @ $109,000,000 (0.07%)
   Check 2 Returns: $118,339 (0.05% ownership @ exit)

Company 86 - $215,461,034 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $68,286,515
Return: $232,944 (own at exit: 0.11%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $74,137 (0.03% ownership @ exit)
   Check 2: $74,627 @ $81,000,000 (0.09%)
   Check 2 Returns: $158,806 (0.07% ownership @ exit)

Company 59 - $208,055,140 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $71,766,491
Return: $214,247 (own at exit: 0.1%)
   Check 1: $25,000 @ $49,500,000 (0.05%)
   Check 1 Returns: $67,250 (0.03% ownership @ exit)
   Check 2: $74,627 @ $84,500,000 (0.09%)
   Check 2 Returns: $146,996 (0.07% ownership @ exit)

Company 94 - $206,695,715 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $75,273,289
Return: $195,566 (own at exit: 0.09%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $93,158 (0.05% ownership @ exit)
   Check 2: $74,627 @ $120,500,000 (0.06%)
   Check 2 Returns: $102,406 (0.05% ownership @ exit)

Company 66 - $202,475,396 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $68,552,099
Return: $217,989 (own at exit: 0.11%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $69,668 (0.03% ownership @ exit)
   Check 2: $74,627 @ $81,500,000 (0.09%)
   Check 2 Returns: $148,320 (0.07% ownership @ exit)

Company 119 - $202,185,634 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $63,644,900
Return: $220,844 (own at exit: 0.11%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $129,398 (0.06% ownership @ exit)
   Check 2: $74,627 @ $132,000,000 (0.06%)
   Check 2 Returns: $91,445 (0.05% ownership @ exit)

Company 29 - $201,936,220 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $157,609 (own at exit: 0.08%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $157,608 (0.08% ownership @ exit)

Company 184 - $200,956,757 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $72,643,235
Return: $203,196 (own at exit: 0.1%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $69,146 (0.03% ownership @ exit)
   Check 2: $74,627 @ $89,500,000 (0.08%)
   Check 2 Returns: $134,049 (0.07% ownership @ exit)

Company 100 - $199,082,422 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $76,383,824
Return: $183,598 (own at exit: 0.09%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $96,524 (0.05% ownership @ exit)
   Check 2: $74,627 @ $136,500,000 (0.05%)
   Check 2 Returns: $87,073 (0.04% ownership @ exit)

Company 32 - $196,612,000 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,126,011
Return: $236,823 (own at exit: 0.12%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $131,074 (0.07% ownership @ exit)
   Check 2: $74,627 @ $111,000,000 (0.07%)
   Check 2 Returns: $105,748 (0.05% ownership @ exit)

Company 148 - $196,197,991 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,806,975
Return: $231,029 (own at exit: 0.12%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $139,518 (0.07% ownership @ exit)
   Check 2: $74,627 @ $128,000,000 (0.06%)
   Check 2 Returns: $91,510 (0.05% ownership @ exit)

Company 117 - $193,921,353 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $87,116,081
Return: $160,912 (own at exit: 0.08%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $66,015 (0.03% ownership @ exit)
   Check 2: $74,627 @ $122,000,000 (0.06%)
   Check 2 Returns: $94,896 (0.05% ownership @ exit)

Company 136 - $189,034,065 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $65,409,170
Return: $200,687 (own at exit: 0.11%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $118,609 (0.06% ownership @ exit)
   Check 2: $74,627 @ $137,500,000 (0.05%)
   Check 2 Returns: $82,077 (0.04% ownership @ exit)

Company 173 - $181,920,215 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $61,461,412
Return: $207,373 (own at exit: 0.11%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $114,146 (0.06% ownership @ exit)
   Check 2: $74,627 @ $116,500,000 (0.06%)
   Check 2 Returns: $93,226 (0.05% ownership @ exit)

Company 142 - $179,706,947 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $84,929,917
Return: $149,973 (own at exit: 0.08%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $74,683 (0.04% ownership @ exit)
   Check 2: $74,627 @ $142,500,000 (0.05%)
   Check 2 Returns: $75,289 (0.04% ownership @ exit)

Company 62 - $177,785,482 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $36,500,000
Return: $77,933 (own at exit: 0.04%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $77,933 (0.04% ownership @ exit)

Company 110 - $177,648,855 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $96,352 (own at exit: 0.05%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $96,351 (0.05% ownership @ exit)

Company 11 - $172,845,277 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $67,059,774
Return: $184,478 (own at exit: 0.11%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $83,803 (0.05% ownership @ exit)
   Check 2: $74,627 @ $102,500,000 (0.07%)
   Check 2 Returns: $100,674 (0.06% ownership @ exit)

Company 41 - $172,134,783 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $55,312,112
Return: $222,053 (own at exit: 0.13%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $103,930 (0.06% ownership @ exit)
   Check 2: $74,627 @ $87,000,000 (0.09%)
   Check 2 Returns: $118,123 (0.07% ownership @ exit)

Company 176 - $170,860,555 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,061,943
Return: $171,393 (own at exit: 0.1%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $103,161 (0.06% ownership @ exit)
   Check 2: $74,627 @ $149,500,000 (0.05%)
   Check 2 Returns: $68,231 (0.04% ownership @ exit)

Company 135 - $164,618,303 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $107,506 (own at exit: 0.07%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $107,505 (0.07% ownership @ exit)

Company 18 - $164,517,937 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $54,812,536
Return: $207,885 (own at exit: 0.13%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $125,346 (0.08% ownership @ exit)
   Check 2: $74,627 @ $119,000,000 (0.06%)
   Check 2 Returns: $82,537 (0.05% ownership @ exit)

Company 182 - $162,412,037 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $76,019,960
Return: $156,743 (own at exit: 0.1%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $54,137 (0.03% ownership @ exit)
   Check 2: $74,627 @ $94,500,000 (0.08%)
   Check 2 Returns: $102,605 (0.06% ownership @ exit)

Company 63 - $117,062,515 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $82,027,924
Return: $102,594 (own at exit: 0.09%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $44,595 (0.04% ownership @ exit)
   Check 2: $74,627 @ $120,500,000 (0.06%)
   Check 2 Returns: $57,998 (0.05% ownership @ exit)

Company 26 - $117,053,850 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $70,056,898
Return: $119,597 (own at exit: 0.1%)
   Check 1: $25,000 @ $34,500,000 (0.07%)
   Check 1 Returns: $54,285 (0.05% ownership @ exit)
   Check 2: $74,627 @ $107,000,000 (0.07%)
   Check 2 Returns: $65,311 (0.06% ownership @ exit)

Company 126 - $116,418,685 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $68,941,569
Return: $118,531 (own at exit: 0.1%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $64,230 (0.06% ownership @ exit)
   Check 2: $74,627 @ $128,000,000 (0.06%)
   Check 2 Returns: $54,299 (0.05% ownership @ exit)

Company 42 - $115,566,504 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,000,000
Return: $52,830 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,000,000 (0.07%)
   Check 1 Returns: $52,830 (0.05% ownership @ exit)

Company 132 - $114,547,416 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $70,381,422
Return: $117,658 (own at exit: 0.1%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $48,230 (0.04% ownership @ exit)
   Check 2: $74,627 @ $98,500,000 (0.08%)
   Check 2 Returns: $69,427 (0.06% ownership @ exit)

Company 190 - $113,738,856 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $44,500,000
Return: $40,895 (own at exit: 0.04%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $40,894 (0.04% ownership @ exit)

Company 163 - $113,615,247 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,500,000
Return: $43,803 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $43,803 (0.04% ownership @ exit)

Company 192 - $113,420,245 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $75,994,783
Return: $109,196 (own at exit: 0.1%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $39,026 (0.03% ownership @ exit)
   Check 2: $74,627 @ $96,500,000 (0.08%)
   Check 2 Returns: $70,169 (0.06% ownership @ exit)

Company 160 - $113,103,463 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,330,443
Return: $115,660 (own at exit: 0.1%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $57,449 (0.05% ownership @ exit)
   Check 2: $74,627 @ $116,000,000 (0.06%)
   Check 2 Returns: $58,210 (0.05% ownership @ exit)

Company 96 - $112,987,045 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $87,618,952
Return: $93,058 (own at exit: 0.08%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $38,877 (0.03% ownership @ exit)
   Check 2: $74,627 @ $124,500,000 (0.06%)
   Check 2 Returns: $54,180 (0.05% ownership @ exit)

Company 6 - $112,872,368 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $92,397,102
Return: $87,218 (own at exit: 0.08%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $40,583 (0.04% ownership @ exit)
   Check 2: $74,627 @ $144,500,000 (0.05%)
   Check 2 Returns: $46,634 (0.04% ownership @ exit)

Company 123 - $112,740,797 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $46,253 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $46,252 (0.04% ownership @ exit)

Company 177 - $112,487,806 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $74,762,864
Return: $105,166 (own at exit: 0.09%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $59,009 (0.05% ownership @ exit)
   Check 2: $74,627 @ $145,500,000 (0.05%)
   Check 2 Returns: $46,155 (0.04% ownership @ exit)

Company 178 - $111,405,588 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,000,000
Return: $50,928 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,000,000 (0.07%)
   Check 1 Returns: $50,928 (0.05% ownership @ exit)

Company 39 - $111,013,330 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $80,737 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $80,736 (0.07% ownership @ exit)

Company 83 - $110,946,939 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,500,000
Return: $42,775 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $42,774 (0.04% ownership @ exit)

Company 76 - $110,922,983 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $43,000,000
Return: $41,274 (own at exit: 0.04%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $41,273 (0.04% ownership @ exit)

Company 44 - $110,904,946 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $54,599 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $54,599 (0.05% ownership @ exit)

Company 105 - $110,705,312 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $54,501 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $54,501 (0.05% ownership @ exit)

Company 115 - $110,426,394 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $36,809 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $36,808 (0.03% ownership @ exit)

Company 35 - $110,411,006 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $73,809,585
Return: $104,503 (own at exit: 0.09%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $58,885 (0.05% ownership @ exit)
   Check 2: $74,627 @ $144,500,000 (0.05%)
   Check 2 Returns: $45,617 (0.04% ownership @ exit)

Company 61 - $109,780,748 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $49,479 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $49,478 (0.05% ownership @ exit)

Company 98 - $109,631,933 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $26,000,000
Return: $67,466 (own at exit: 0.06%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $67,465 (0.06% ownership @ exit)

Company 77 - $108,602,457 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $48,948 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $48,947 (0.05% ownership @ exit)

Company 150 - $107,621,693 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $34,000,000
Return: $50,646 (own at exit: 0.05%)
   Check 1: $25,000 @ $34,000,000 (0.07%)
   Check 1 Returns: $50,645 (0.05% ownership @ exit)

Company 25 - $107,025,461 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,500,000
Return: $41,263 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $41,262 (0.04% ownership @ exit)

Company 195 - $106,185,422 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $35,395 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $35,395 (0.03% ownership @ exit)

Company 73 - $105,723,256 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $33,000,000
Return: $51,260 (own at exit: 0.05%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $51,259 (0.05% ownership @ exit)

Company 151 - $105,395,341 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $55,289 (own at exit: 0.05%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $55,289 (0.05% ownership @ exit)

Company 159 - $100,878,124 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $35,088 (own at exit: 0.03%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $35,088 (0.03% ownership @ exit)

Company 181 - $100,511,469 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $41,771 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $41,771 (0.04% ownership @ exit)

Company 80 - $100,413,355 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $69,853 (own at exit: 0.07%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $69,852 (0.07% ownership @ exit)

Company 189 - $100,378,980 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $41,716 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $41,715 (0.04% ownership @ exit)

Company 188 - $99,614,916 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $40,868 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $40,867 (0.04% ownership @ exit)

Company 122 - $99,438,361 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $50,000,000
Return: $31,820 (own at exit: 0.03%)
   Check 1: $25,000 @ $50,000,000 (0.05%)
   Check 1 Returns: $31,820 (0.03% ownership @ exit)

Company 131 - $98,535,257 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $40,950 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $40,949 (0.04% ownership @ exit)

Company 13 - $97,825,515 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $74,534 (own at exit: 0.08%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $74,533 (0.08% ownership @ exit)

Company 3 - $96,996,823 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,470,989
Return: $114,580 (own at exit: 0.12%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $70,543 (0.07% ownership @ exit)
   Check 2: $74,627 @ $131,500,000 (0.06%)
   Check 2 Returns: $44,036 (0.05% ownership @ exit)

Company 33 - $96,547,447 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $32,182 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $32,182 (0.03% ownership @ exit)

Company 198 - $96,364,805 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $41,671 (own at exit: 0.04%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $41,671 (0.04% ownership @ exit)

Company 93 - $95,943,621 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,000,000
Return: $49,519 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,000,000 (0.08%)
   Check 1 Returns: $49,519 (0.05% ownership @ exit)

Company 90 - $95,473,780 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $37,500,000
Return: $40,735 (own at exit: 0.04%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $40,735 (0.04% ownership @ exit)

Company 172 - $94,334,333 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $33,541 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $33,541 (0.04% ownership @ exit)

Company 58 - $93,976,308 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $50,970 (own at exit: 0.05%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $50,970 (0.05% ownership @ exit)

Company 46 - $91,794,976 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $31,929 (own at exit: 0.03%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $31,928 (0.03% ownership @ exit)

Company 70 - $91,666,666 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $47,500,000
Return: $30,877 (own at exit: 0.03%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $30,877 (0.03% ownership @ exit)

Company 49 - $91,592,995 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $36,500,000
Return: $40,150 (own at exit: 0.04%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $40,150 (0.04% ownership @ exit)

Company 23 - $90,890,480 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $59,715,820
Return: $110,123 (own at exit: 0.12%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $44,746 (0.05% ownership @ exit)
   Check 2: $74,627 @ $83,000,000 (0.09%)
   Check 2 Returns: $65,377 (0.07% ownership @ exit)

Company 89 - $90,675,746 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $50,906 (own at exit: 0.06%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $50,905 (0.06% ownership @ exit)

Company 107 - $90,344,361 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $39,068 (own at exit: 0.04%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $39,067 (0.04% ownership @ exit)

Company 17 - $89,334,164 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $50,600,494
Return: $124,830 (own at exit: 0.14%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $63,526 (0.07% ownership @ exit)
   Check 2: $74,627 @ $87,000,000 (0.09%)
   Check 2 Returns: $61,303 (0.07% ownership @ exit)

Company 137 - $89,037,916 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $47,500,000
Return: $29,992 (own at exit: 0.03%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $29,991 (0.03% ownership @ exit)

Company 21 - $88,757,509 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $56,963,895
Return: $108,407 (own at exit: 0.12%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $63,116 (0.07% ownership @ exit)
   Check 2: $74,627 @ $117,000,000 (0.06%)
   Check 2 Returns: $45,290 (0.05% ownership @ exit)

Company 4 - $88,382,327 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $63,968,750
Return: $99,566 (own at exit: 0.11%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $42,212 (0.05% ownership @ exit)
   Check 2: $74,627 @ $92,000,000 (0.08%)
   Check 2 Returns: $57,353 (0.06% ownership @ exit)

Company 47 - $88,232,275 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $55,685,130
Return: $114,116 (own at exit: 0.13%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $48,679 (0.06% ownership @ exit)
   Check 2: $74,627 @ $80,500,000 (0.09%)
   Check 2 Returns: $65,436 (0.07% ownership @ exit)

Company 156 - $87,121,257 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $45,703 (own at exit: 0.05%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $45,702 (0.05% ownership @ exit)

Company 111 - $86,917,760 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $56,763 (own at exit: 0.07%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $56,762 (0.07% ownership @ exit)

Company 153 - $86,433,400 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $33,000,000
Return: $41,907 (own at exit: 0.05%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $41,907 (0.05% ownership @ exit)

Company 127 - $85,837,574 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $43,600 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $43,600 (0.05% ownership @ exit)

Company 71 - $85,457,394 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $44,830 (own at exit: 0.05%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $44,830 (0.05% ownership @ exit)

Company 88 - $83,817,557 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $34,833 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $34,833 (0.04% ownership @ exit)

Company 84 - $83,634,119 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $63,721 (own at exit: 0.08%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $63,721 (0.08% ownership @ exit)

Company 144 - $82,261,939 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $51,615 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $51,615 (0.06% ownership @ exit)

Company 138 - $81,902,964 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $29,121 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $29,121 (0.04% ownership @ exit)

Company 92 - $80,772,861 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $56,190 (own at exit: 0.07%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $56,189 (0.07% ownership @ exit)

Company 69 - $80,415,200 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $40,846 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $40,845 (0.05% ownership @ exit)

Company 0 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $31,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 1 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $52,933,915
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $79,500,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 9 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 12 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $56,845,161
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $0 (0.1% ownership @ exit)

Company 14 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $62,501,385
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $79,000,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 15 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $88,470,164
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $142,500,000 (0.05%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 16 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $72,563,595
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $92,000,000 (0.08%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 19 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $47,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 20 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 22 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 28 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $82,448,451
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $133,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 30 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 36 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $67,105,621
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $148,000,000 (0.05%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 37 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $69,060,768
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $83,000,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 38 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $84,140,602
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $116,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 43 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $96,703,356
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $146,500,000 (0.05%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 45 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $75,039,216
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $100,000,000 (0.07%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 48 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 50 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $63,818,201
Return: $0 (own at exit: 0.14%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $133,000,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 51 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $71,087,365
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $91,000,000 (0.08%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 52 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $31,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 53 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 54 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 56 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $40,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $40,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 57 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 64 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 67 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 68 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $47,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 72 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 74 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 75 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $44,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 78 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 79 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 81 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 82 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $31,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $31,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 85 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 87 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 97 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 101 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 102 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 104 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 106 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 109 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 113 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 114 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 116 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 118 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 120 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 121 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 124 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 128 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 129 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $40,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $40,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 130 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 134 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 139 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 140 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $33,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 143 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 147 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 149 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 152 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 155 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 157 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 158 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $33,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 161 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 162 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 164 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 165 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $34,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $34,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 166 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 167 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 170 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 174 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 179 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 183 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $44,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $44,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 186 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 191 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $50,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $50,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 193 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 194 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 196 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $44,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 197 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $43,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% 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 129 - $11,834,805,154 exit after 6 rounds
Invested: $25,000
Blended Cost Basis: $47,000,000
Return: $2,062,781 (own at exit: 0.02%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $2,062,781 (0.02% ownership @ exit)

Company 109 - $11,673,706,923 exit after 6 rounds
Invested: $99,627
Blended Cost Basis: $54,230,939
Return: $7,697,400 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $4,346,863 (0.04% ownership @ exit)
   Check 2: $74,627 @ $106,500,000 (0.07%)
   Check 2 Returns: $3,350,536 (0.03% ownership @ exit)

Company 136 - $10,868,649,465 exit after 6 rounds
Invested: $99,627
Blended Cost Basis: $69,377,277
Return: $5,799,280 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $2,374,292 (0.02% ownership @ exit)
   Check 2: $74,627 @ $97,000,000 (0.08%)
   Check 2 Returns: $3,424,987 (0.03% ownership @ exit)

Company 74 - $1,178,023,327 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $48,147,541
Return: $1,110,954 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $548,316 (0.05% ownership @ exit)
   Check 2: $74,627 @ $80,000,000 (0.09%)
   Check 2 Returns: $562,638 (0.05% ownership @ exit)

Company 19 - $592,074,273 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $83,848,803
Return: $401,020 (own at exit: 0.07%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $196,845 (0.03% ownership @ exit)
   Check 2: $74,627 @ $138,500,000 (0.05%)
   Check 2 Returns: $204,174 (0.03% ownership @ exit)

Company 170 - $564,122,275 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $43,000,000
Return: $167,925 (own at exit: 0.03%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $167,924 (0.03% ownership @ exit)

Company 111 - $492,137,992 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $75,403,799
Return: $374,707 (own at exit: 0.08%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $165,772 (0.03% ownership @ exit)
   Check 2: $74,627 @ $112,500,000 (0.07%)
   Check 2 Returns: $208,934 (0.04% ownership @ exit)

Company 191 - $476,651,437 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $73,064,189
Return: $378,300 (own at exit: 0.08%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $150,645 (0.03% ownership @ exit)
   Check 2: $74,627 @ $100,000,000 (0.07%)
   Check 2 Returns: $227,654 (0.05% ownership @ exit)

Company 57 - $463,629,070 exit after 4 rounds
Invested: $99,627
Blended Cost Basis: $72,792,423
Return: $360,458 (own at exit: 0.08%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $182,598 (0.04% ownership @ exit)
   Check 2: $74,627 @ $124,500,000 (0.06%)
   Check 2 Returns: $177,859 (0.04% ownership @ exit)

Company 6 - $454,321,303 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $41,000,000
Return: $141,837 (own at exit: 0.03%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $141,836 (0.03% ownership @ exit)

Company 155 - $447,294,653 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $38,000,000
Return: $150,668 (own at exit: 0.03%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $150,667 (0.03% ownership @ exit)

Company 70 - $435,590,747 exit after 4 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $132,751 (own at exit: 0.03%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $132,751 (0.03% ownership @ exit)

Company 190 - $239,608,555 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $40,000,000
Return: $95,843 (own at exit: 0.04%)
   Check 1: $25,000 @ $40,000,000 (0.06%)
   Check 1 Returns: $95,843 (0.04% ownership @ exit)

Company 132 - $237,988,037 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $149,326 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $149,325 (0.06% ownership @ exit)

Company 3 - $237,954,466 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $59,051,601
Return: $277,901 (own at exit: 0.12%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $173,057 (0.07% ownership @ exit)
   Check 2: $74,627 @ $135,500,000 (0.06%)
   Check 2 Returns: $104,843 (0.04% ownership @ exit)

Company 55 - $237,886,910 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $117,114 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $117,113 (0.05% ownership @ exit)

Company 96 - $232,859,456 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $34,500,000
Return: $107,993 (own at exit: 0.05%)
   Check 1: $25,000 @ $34,500,000 (0.07%)
   Check 1 Returns: $107,992 (0.05% ownership @ exit)

Company 41 - $231,803,625 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $54,626,631
Return: $292,977 (own at exit: 0.13%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $180,919 (0.08% ownership @ exit)
   Check 2: $74,627 @ $123,500,000 (0.06%)
   Check 2 Returns: $112,056 (0.05% ownership @ exit)

Company 151 - $230,168,248 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $76,723 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $76,722 (0.03% ownership @ exit)

Company 30 - $225,108,605 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $70,739,303
Return: $225,490 (own at exit: 0.1%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $112,554 (0.05% ownership @ exit)
   Check 2: $74,627 @ $119,000,000 (0.06%)
   Check 2 Returns: $112,935 (0.05% ownership @ exit)

Company 122 - $222,495,997 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $34,500,000
Return: $103,187 (own at exit: 0.05%)
   Check 1: $25,000 @ $34,500,000 (0.07%)
   Check 1 Returns: $103,186 (0.05% ownership @ exit)

Company 159 - $219,878,663 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,500,000
Return: $84,772 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $84,772 (0.04% ownership @ exit)

Company 76 - $217,974,875 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $68,692,301
Return: $229,022 (own at exit: 0.11%)
   Check 1: $25,000 @ $36,500,000 (0.07%)
   Check 1 Returns: $95,550 (0.04% ownership @ exit)
   Check 2: $74,627 @ $97,500,000 (0.08%)
   Check 2 Returns: $133,471 (0.06% ownership @ exit)

Company 51 - $212,465,678 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,729,698
Return: $218,910 (own at exit: 0.1%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $95,759 (0.05% ownership @ exit)
   Check 2: $74,627 @ $103,000,000 (0.07%)
   Check 2 Returns: $123,150 (0.06% ownership @ exit)

Company 115 - $212,103,399 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $80,522,450
Return: $191,294 (own at exit: 0.09%)
   Check 1: $25,000 @ $45,500,000 (0.05%)
   Check 1 Returns: $74,585 (0.04% ownership @ exit)
   Check 2: $74,627 @ $108,500,000 (0.07%)
   Check 2 Returns: $116,708 (0.06% ownership @ exit)

Company 117 - $211,865,655 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,500,000
Return: $81,683 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,500,000 (0.06%)
   Check 1 Returns: $81,683 (0.04% ownership @ exit)

Company 22 - $205,439,625 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,457,251
Return: $215,697 (own at exit: 0.1%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $80,171 (0.04% ownership @ exit)
   Check 2: $74,627 @ $90,500,000 (0.08%)
   Check 2 Returns: $135,525 (0.07% ownership @ exit)

Company 179 - $204,531,156 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $95,192,519
Return: $153,840 (own at exit: 0.08%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $69,627 (0.03% ownership @ exit)
   Check 2: $74,627 @ $145,000,000 (0.05%)
   Check 2 Returns: $84,212 (0.04% ownership @ exit)

Company 12 - $200,205,411 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $61,792,612
Return: $237,429 (own at exit: 0.12%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $83,202 (0.04% ownership @ exit)
   Check 2: $74,627 @ $77,500,000 (0.1%)
   Check 2 Returns: $154,226 (0.08% ownership @ exit)

Company 64 - $199,195,777 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $64,968,856
Return: $222,832 (own at exit: 0.11%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $86,138 (0.04% ownership @ exit)
   Check 2: $74,627 @ $87,000,000 (0.09%)
   Check 2 Returns: $136,692 (0.07% ownership @ exit)

Company 148 - $196,609,651 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $62,266,349
Return: $231,235 (own at exit: 0.12%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $81,707 (0.04% ownership @ exit)
   Check 2: $74,627 @ $78,500,000 (0.1%)
   Check 2 Returns: $149,527 (0.08% ownership @ exit)

Company 120 - $196,063,521 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $86,147,156
Return: $162,266 (own at exit: 0.08%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $76,512 (0.04% ownership @ exit)
   Check 2: $74,627 @ $136,500,000 (0.05%)
   Check 2 Returns: $85,753 (0.04% ownership @ exit)

Company 52 - $195,927,312 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $88,260,110
Return: $159,891 (own at exit: 0.08%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $68,148 (0.03% ownership @ exit)
   Check 2: $74,627 @ $127,500,000 (0.06%)
   Check 2 Returns: $91,742 (0.05% ownership @ exit)

Company 45 - $195,095,829 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,500,000
Return: $79,026 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,500,000 (0.06%)
   Check 1 Returns: $79,026 (0.04% ownership @ exit)

Company 29 - $194,775,684 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $43,000,000
Return: $72,475 (own at exit: 0.04%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $72,474 (0.04% ownership @ exit)

Company 8 - $194,703,478 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $64,686,700
Return: $219,928 (own at exit: 0.11%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $79,878 (0.04% ownership @ exit)
   Check 2: $74,627 @ $83,000,000 (0.09%)
   Check 2 Returns: $140,049 (0.07% ownership @ exit)

Company 141 - $191,674,335 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $79,061,815
Return: $169,992 (own at exit: 0.09%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $92,933 (0.05% ownership @ exit)
   Check 2: $74,627 @ $148,500,000 (0.05%)
   Check 2 Returns: $77,058 (0.04% ownership @ exit)

Company 20 - $189,081,362 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $85,220 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $85,219 (0.05% ownership @ exit)

Company 140 - $186,504,836 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $82,891 (own at exit: 0.04%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $82,891 (0.04% ownership @ exit)

Company 192 - $186,138,764 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $86,885,913
Return: $152,587 (own at exit: 0.08%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $72,639 (0.04% ownership @ exit)
   Check 2: $74,627 @ $139,000,000 (0.05%)
   Check 2 Returns: $79,947 (0.04% ownership @ exit)

Company 42 - $182,253,781 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $106,039 (own at exit: 0.06%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $106,038 (0.06% ownership @ exit)

Company 182 - $182,118,717 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,579,169
Return: $218,648 (own at exit: 0.12%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $116,555 (0.06% ownership @ exit)
   Check 2: $74,627 @ $106,500,000 (0.07%)
   Check 2 Returns: $102,091 (0.06% ownership @ exit)

Company 180 - $181,154,120 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $101,701 (own at exit: 0.06%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $101,700 (0.06% ownership @ exit)

Company 152 - $181,148,410 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $86,616,835
Return: $147,865 (own at exit: 0.08%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $75,282 (0.04% ownership @ exit)
   Check 2: $74,627 @ $149,000,000 (0.05%)
   Check 2 Returns: $72,582 (0.04% ownership @ exit)

Company 58 - $180,766,736 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $52,459,521
Return: $245,715 (own at exit: 0.14%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $115,690 (0.06% ownership @ exit)
   Check 2: $74,627 @ $83,000,000 (0.09%)
   Check 2 Returns: $130,024 (0.07% ownership @ exit)

Company 92 - $179,359,871 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $86,058,490
Return: $149,426 (own at exit: 0.08%)
   Check 1: $25,000 @ $43,000,000 (0.06%)
   Check 1 Returns: $66,738 (0.04% ownership @ exit)
   Check 2: $74,627 @ $129,500,000 (0.06%)
   Check 2 Returns: $82,687 (0.05% ownership @ exit)

Company 15 - $178,573,748 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $62,419,725
Return: $206,369 (own at exit: 0.12%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $86,581 (0.05% ownership @ exit)
   Check 2: $74,627 @ $89,000,000 (0.08%)
   Check 2 Returns: $119,787 (0.07% ownership @ exit)

Company 101 - $178,487,414 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $49,000,000
Return: $58,282 (own at exit: 0.03%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $58,281 (0.03% ownership @ exit)

Company 118 - $175,930,365 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $43,500,000
Return: $64,710 (own at exit: 0.04%)
   Check 1: $25,000 @ $43,500,000 (0.06%)
   Check 1 Returns: $64,710 (0.04% ownership @ exit)

Company 183 - $174,407,989 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,587,419
Return: $174,842 (own at exit: 0.1%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $99,661 (0.06% ownership @ exit)
   Check 2: $74,627 @ $138,500,000 (0.05%)
   Check 2 Returns: $75,179 (0.04% ownership @ exit)

Company 197 - $173,031,979 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $58,515,600
Return: $214,050 (own at exit: 0.12%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $86,515 (0.05% ownership @ exit)
   Check 2: $74,627 @ $81,000,000 (0.09%)
   Check 2 Returns: $127,534 (0.07% ownership @ exit)

Company 28 - $172,029,672 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $70,645,225
Return: $169,938 (own at exit: 0.1%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $96,578 (0.06% ownership @ exit)
   Check 2: $74,627 @ $140,000,000 (0.05%)
   Check 2 Returns: $73,360 (0.04% ownership @ exit)

Company 185 - $171,448,679 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $63,907,084
Return: $192,720 (own at exit: 0.11%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $84,405 (0.05% ownership @ exit)
   Check 2: $74,627 @ $94,500,000 (0.08%)
   Check 2 Returns: $108,314 (0.06% ownership @ exit)

Company 126 - $165,485,243 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $52,149,339
Return: $219,819 (own at exit: 0.13%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $132,388 (0.08% ownership @ exit)
   Check 2: $74,627 @ $113,000,000 (0.07%)
   Check 2 Returns: $87,431 (0.05% ownership @ exit)

Company 53 - $164,360,170 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,715,070
Return: $172,251 (own at exit: 0.1%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $62,613 (0.04% ownership @ exit)
   Check 2: $74,627 @ $89,500,000 (0.08%)
   Check 2 Returns: $109,637 (0.07% ownership @ exit)

Company 49 - $162,114,998 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $75,019,326
Return: $156,222 (own at exit: 0.1%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $64,045 (0.04% ownership @ exit)
   Check 2: $74,627 @ $105,000,000 (0.07%)
   Check 2 Returns: $92,176 (0.06% ownership @ exit)

Company 56 - $160,770,119 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $79,429,540
Return: $144,172 (own at exit: 0.09%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $68,595 (0.04% ownership @ exit)
   Check 2: $74,627 @ $127,000,000 (0.06%)
   Check 2 Returns: $75,576 (0.05% ownership @ exit)

Company 71 - $118,748,293 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $69,090 (own at exit: 0.06%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $69,089 (0.06% ownership @ exit)

Company 75 - $117,770,920 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $54,812,536
Return: $148,815 (own at exit: 0.13%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $89,730 (0.08% ownership @ exit)
   Check 2: $74,627 @ $119,000,000 (0.06%)
   Check 2 Returns: $59,084 (0.05% ownership @ exit)

Company 106 - $117,632,753 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $87,417,443
Return: $95,487 (own at exit: 0.08%)
   Check 1: $25,000 @ $40,000,000 (0.06%)
   Check 1 Returns: $47,053 (0.04% ownership @ exit)
   Check 2: $74,627 @ $145,000,000 (0.05%)
   Check 2 Returns: $48,433 (0.04% ownership @ exit)

Company 160 - $116,868,704 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $44,521 (own at exit: 0.04%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $44,521 (0.04% ownership @ exit)

Company 50 - $116,545,270 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $82,877 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $82,876 (0.07% ownership @ exit)

Company 10 - $116,505,451 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $59,637,084
Return: $135,872 (own at exit: 0.12%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $79,322 (0.07% ownership @ exit)
   Check 2: $74,627 @ $123,000,000 (0.06%)
   Check 2 Returns: $56,549 (0.05% ownership @ exit)

Company 62 - $116,479,823 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $73,983,731
Return: $110,922 (own at exit: 0.1%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $58,239 (0.05% ownership @ exit)
   Check 2: $74,627 @ $132,000,000 (0.06%)
   Check 2 Returns: $52,681 (0.05% ownership @ exit)

Company 110 - $116,323,523 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $47,722 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $47,722 (0.04% ownership @ exit)

Company 91 - $114,438,127 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $81,228,123
Return: $101,123 (own at exit: 0.09%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $44,658 (0.04% ownership @ exit)
   Check 2: $74,627 @ $121,000,000 (0.06%)
   Check 2 Returns: $56,463 (0.05% ownership @ exit)

Company 161 - $113,129,728 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $47,015 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $47,014 (0.04% ownership @ exit)

Company 61 - $113,093,434 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $37,698 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $37,697 (0.03% ownership @ exit)

Company 47 - $112,513,957 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $85,682,636
Return: $93,944 (own at exit: 0.08%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $42,862 (0.04% ownership @ exit)
   Check 2: $74,627 @ $131,500,000 (0.06%)
   Check 2 Returns: $51,081 (0.05% ownership @ exit)

Company 130 - $111,822,344 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,500,000
Return: $36,890 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,500,000 (0.05%)
   Check 1 Returns: $36,889 (0.03% ownership @ exit)

Company 26 - $111,482,624 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $92,935,123
Return: $85,698 (own at exit: 0.08%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $39,638 (0.04% ownership @ exit)
   Check 2: $74,627 @ $144,500,000 (0.05%)
   Check 2 Returns: $46,060 (0.04% ownership @ exit)

Company 162 - $111,413,643 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $86,957 (own at exit: 0.08%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $86,956 (0.08% ownership @ exit)

Company 99 - $110,268,196 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $84,014 (own at exit: 0.08%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $84,013 (0.08% ownership @ exit)

Company 196 - $110,168,744 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $78,342 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $78,342 (0.07% ownership @ exit)

Company 137 - $110,019,708 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $73,346 (own at exit: 0.07%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $73,346 (0.07% ownership @ exit)

Company 175 - $109,486,130 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $33,500,000
Return: $52,292 (own at exit: 0.05%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $52,291 (0.05% ownership @ exit)

Company 153 - $109,184,702 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $37,977 (own at exit: 0.03%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $37,977 (0.03% ownership @ exit)

Company 125 - $108,876,143 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $59,051 (own at exit: 0.05%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $59,051 (0.05% ownership @ exit)

Company 123 - $107,577,221 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $48,000,000
Return: $35,859 (own at exit: 0.03%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $35,859 (0.03% ownership @ exit)

Company 39 - $107,495,501 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $63,762,712
Return: $123,051 (own at exit: 0.11%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $45,261 (0.04% ownership @ exit)
   Check 2: $74,627 @ $82,500,000 (0.09%)
   Check 2 Returns: $77,789 (0.07% ownership @ exit)

Company 133 - $106,797,351 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $46,183 (own at exit: 0.04%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $46,182 (0.04% ownership @ exit)

Company 37 - $106,518,220 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $71,223,837
Return: $110,589 (own at exit: 0.1%)
   Check 1: $25,000 @ $49,500,000 (0.05%)
   Check 1 Returns: $34,430 (0.03% ownership @ exit)
   Check 2: $74,627 @ $83,500,000 (0.09%)
   Check 2 Returns: $76,159 (0.07% ownership @ exit)

Company 17 - $103,718,358 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $80,129,600
Return: $93,841 (own at exit: 0.09%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $37,291 (0.04% ownership @ exit)
   Check 2: $74,627 @ $109,500,000 (0.07%)
   Check 2 Returns: $56,549 (0.05% ownership @ exit)

Company 97 - $103,356,247 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $44,500,000
Return: $37,162 (own at exit: 0.04%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $37,161 (0.04% ownership @ exit)

Company 34 - $102,917,748 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $64,806,009
Return: $110,429 (own at exit: 0.11%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $64,575 (0.06% ownership @ exit)
   Check 2: $74,627 @ $134,000,000 (0.06%)
   Check 2 Returns: $45,853 (0.04% ownership @ exit)

Company 105 - $102,857,270 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $33,500,000
Return: $49,126 (own at exit: 0.05%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $49,125 (0.05% ownership @ exit)

Company 181 - $101,853,882 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $61,497 (own at exit: 0.06%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $61,496 (0.06% ownership @ exit)

Company 59 - $101,290,760 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $49,866 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $49,866 (0.05% ownership @ exit)

Company 81 - $101,192,401 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $53,969 (own at exit: 0.05%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $53,969 (0.05% ownership @ exit)

Company 18 - $101,183,952 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $23,500,000
Return: $68,891 (own at exit: 0.07%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $68,891 (0.07% ownership @ exit)

Company 169 - $100,940,539 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $51,271 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $51,271 (0.05% ownership @ exit)

Company 134 - $100,867,586 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $41,382 (own at exit: 0.04%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $41,381 (0.04% ownership @ exit)

Company 98 - $100,140,910 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $44,507 (own at exit: 0.04%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $44,507 (0.04% ownership @ exit)

Company 104 - $99,141,555 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $44,684 (own at exit: 0.05%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $44,683 (0.05% ownership @ exit)

Company 66 - $99,014,333 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $37,720 (own at exit: 0.04%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $37,719 (0.04% ownership @ exit)

Company 94 - $98,704,666 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $54,458 (own at exit: 0.06%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $54,457 (0.06% ownership @ exit)

Company 43 - $98,407,666 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $32,000,000
Return: $49,204 (own at exit: 0.05%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $49,203 (0.05% ownership @ exit)

Company 157 - $98,373,694 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $49,968 (own at exit: 0.05%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $49,967 (0.05% ownership @ exit)

Company 144 - $98,016,280 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $58,084 (own at exit: 0.06%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $58,083 (0.06% ownership @ exit)

Company 67 - $97,535,467 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $62,423 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $62,422 (0.06% ownership @ exit)

Company 16 - $97,469,380 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $83,482,095
Return: $84,391 (own at exit: 0.09%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $34,655 (0.04% ownership @ exit)
   Check 2: $74,627 @ $117,000,000 (0.06%)
   Check 2 Returns: $49,735 (0.05% ownership @ exit)

Company 87 - $97,014,940 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $41,000,000
Return: $37,859 (own at exit: 0.04%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $37,859 (0.04% ownership @ exit)

Company 89 - $96,616,299 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $42,941 (own at exit: 0.04%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $42,940 (0.04% ownership @ exit)

Company 25 - $95,999,277 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $75,936,754
Return: $88,943 (own at exit: 0.09%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $47,261 (0.05% ownership @ exit)
   Check 2: $74,627 @ $137,500,000 (0.05%)
   Check 2 Returns: $41,682 (0.04% ownership @ exit)

Company 44 - $93,256,679 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $84,226,033
Return: $79,365 (own at exit: 0.09%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $35,526 (0.04% ownership @ exit)
   Check 2: $74,627 @ $127,000,000 (0.06%)
   Check 2 Returns: $43,839 (0.05% ownership @ exit)

Company 36 - $92,868,782 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $56,533,803
Return: $112,806 (own at exit: 0.12%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $72,482 (0.08% ownership @ exit)
   Check 2: $74,627 @ $137,500,000 (0.05%)
   Check 2 Returns: $40,322 (0.04% ownership @ exit)

Company 100 - $92,726,573 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $59,345 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $59,345 (0.06% ownership @ exit)

Company 78 - $92,627,557 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $33,500,000
Return: $44,240 (own at exit: 0.05%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $44,240 (0.05% ownership @ exit)

Company 113 - $91,626,100 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $31,870 (own at exit: 0.03%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $31,869 (0.03% ownership @ exit)

Company 32 - $91,375,082 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $55,055,256
Return: $117,947 (own at exit: 0.13%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $57,333 (0.06% ownership @ exit)
   Check 2: $74,627 @ $90,000,000 (0.08%)
   Check 2 Returns: $60,613 (0.07% ownership @ exit)

Company 193 - $91,109,270 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,000,000
Return: $38,362 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $38,361 (0.04% ownership @ exit)

Company 171 - $90,713,398 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $40,500,000
Return: $35,837 (own at exit: 0.04%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $35,837 (0.04% ownership @ exit)

Company 21 - $89,828,423 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $40,000,000
Return: $35,931 (own at exit: 0.04%)
   Check 1: $25,000 @ $40,000,000 (0.06%)
   Check 1 Returns: $35,931 (0.04% ownership @ exit)

Company 168 - $87,012,514 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $49,500,000
Return: $28,125 (own at exit: 0.03%)
   Check 1: $25,000 @ $49,500,000 (0.05%)
   Check 1 Returns: $28,125 (0.03% ownership @ exit)

Company 184 - $84,953,219 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $46,871 (own at exit: 0.06%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $46,870 (0.06% ownership @ exit)

Company 90 - $84,816,048 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $61,684 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $61,684 (0.07% ownership @ exit)

Company 40 - $84,101,460 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $74,242,587
Return: $83,203 (own at exit: 0.1%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $28,328 (0.03% ownership @ exit)
   Check 2: $74,627 @ $91,500,000 (0.08%)
   Check 2 Returns: $54,874 (0.07% ownership @ exit)

Company 31 - $81,992,327 exit after 3 rounds
Invested: $99,627
Blended Cost Basis: $69,377,953
Return: $84,254 (own at exit: 0.1%)
   Check 1: $25,000 @ $33,000,000 (0.08%)
   Check 1 Returns: $39,753 (0.05% ownership @ exit)
   Check 2: $74,627 @ $110,000,000 (0.07%)
   Check 2 Returns: $44,500 (0.05% ownership @ exit)

Company 174 - $81,752,128 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $38,000,000
Return: $34,422 (own at exit: 0.04%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $34,421 (0.04% ownership @ exit)

Company 24 - $81,533,623 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $44,984 (own at exit: 0.06%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $44,984 (0.06% ownership @ exit)

Company 88 - $80,847,080 exit after 3 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $42,412 (own at exit: 0.05%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $42,411 (0.05% ownership @ exit)

Company 0 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $54,817,976
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $114,000,000 (0.07%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 1 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $75,144,817
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $91,500,000 (0.08%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 2 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $72,265,993
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $48,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $87,000,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 4 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $46,121,761
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $74,627 @ $82,000,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 5 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $73,392,980
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $39,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $103,000,000 (0.07%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 7 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $80,618,571
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $34,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $146,000,000 (0.05%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 9 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 11 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $56,513,885
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $114,500,000 (0.07%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 13 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 14 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $55,699,031
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $86,500,000 (0.09%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 23 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $56,415,831
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $95,000,000 (0.08%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 27 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $54,345,133
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $100,000,000 (0.07%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 33 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $76,138,720
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $123,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 35 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $43,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $43,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 38 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $84,865,154
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $45,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $119,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 46 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $69,756,384
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $128,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 48 - $0 exit after 2 rounds
Invested: $99,627
Blended Cost Basis: $62,396,365
Return: $0 (own at exit: 0.14%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $129,500,000 (0.06%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 54 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 60 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $35,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $35,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 63 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 65 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 68 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,000,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 69 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 72 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 73 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $40,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 77 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $35,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $35,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 79 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 80 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 82 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 83 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 84 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 85 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 86 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $41,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 93 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $40,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $40,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 95 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 102 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $33,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $33,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 103 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $45,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $45,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 107 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 108 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 112 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 114 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 116 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $44,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $44,500,000 (0.06%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 119 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $47,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $47,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 121 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 124 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $31,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $31,500,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 127 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 128 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 131 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 135 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $38,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 138 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 139 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $43,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $43,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 142 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $34,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $34,500,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 143 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 145 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 146 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 147 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 149 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 150 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $38,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $38,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 154 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,000,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 156 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 158 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $47,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $47,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 163 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $30,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $30,500,000 (0.08%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 164 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 165 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 166 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 167 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 172 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $41,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $41,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 173 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $39,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $39,000,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 176 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $42,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $42,500,000 (0.06%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 177 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $37,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $37,500,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 178 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $35,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $35,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 186 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $36,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $36,000,000 (0.07%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 187 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $38,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $38,000,000 (0.07%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 188 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $48,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $48,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 189 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 194 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $49,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $49,000,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 195 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $32,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $32,500,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 198 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $32,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $32,000,000 (0.08%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 199 - $0 exit after 2 rounds
Invested: $25,000
Blended Cost Basis: $46,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $46,500,000 (0.05%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

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

Fund Model

Fund
$10,000,000
Investments
200
Reserve
50%
Follow-on rate
33%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley 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