200 Companies - With Follow-On by @pt

Probability of Fund Multiple

1x
100%
3x
98.2%
10x
62.6%

TVPI Distribution

3rd Quartile
5.43
Median
20.25
Top Quartile
30.80

Investments

Initial Check
$62.5K
Follow-on
$186.6K
Blended Cost Basis
$3M

Company Ownership

Avg Initial
3.12%
Avg At Exit
1.83%
Dilution/Round
25%

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 100 - $23,925,079,765 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,609,475
Return: $385,047,254 (own at exit: 1.61%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $306,241,020 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,000,000 (0.64%)
   Check 2 Returns: $78,806,232 (0.33% ownership @ exit)

Company 168 - $1,186,220,948 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $20,994,431 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $15,183,628 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $5,810,802 (0.49% ownership @ exit)

Company 48 - $210,812,737 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,137,931
Return: $3,705,270 (own at exit: 1.76%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $2,698,403 (1.28% ownership @ exit)
   Check 2: $186,567 @ $20,000,000 (0.93%)
   Check 2 Returns: $1,006,866 (0.48% ownership @ exit)

Company 24 - $119,406,387 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,526,935
Return: $1,950,846 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,528,401 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,000,000 (0.69%)
   Check 2 Returns: $422,443 (0.35% ownership @ exit)

Company 113 - $112,649,830 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,081,106
Return: $2,466,735 (own at exit: 2.19%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,441,917 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,500,000 (1.78%)
   Check 2 Returns: $1,024,817 (0.91% ownership @ exit)

Company 82 - $110,000,056 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,701,068
Return: $2,108,499 (own at exit: 1.92%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,408,000 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,000,000 (1.24%)
   Check 2 Returns: $700,497 (0.64% ownership @ exit)

Company 136 - $106,249,993 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,433,735
Return: $1,765,970 (own at exit: 1.66%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,359,999 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,000,000 (0.75%)
   Check 2 Returns: $405,970 (0.38% ownership @ exit)

Company 134 - $105,198,647 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $4,990,654
Return: $2,351,425 (own at exit: 2.24%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,346,542 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,000,000 (1.87%)
   Check 2 Returns: $1,004,882 (0.96% ownership @ exit)

Company 16 - $104,767,550 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,237,979
Return: $1,806,497 (own at exit: 1.72%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,341,024 (1.28% ownership @ exit)
   Check 2: $186,567 @ $21,500,000 (0.87%)
   Check 2 Returns: $465,471 (0.44% ownership @ exit)

Company 51 - $104,241,032 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,408,523
Return: $1,740,708 (own at exit: 1.67%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,334,285 (1.28% ownership @ exit)
   Check 2: $186,567 @ $24,500,000 (0.76%)
   Check 2 Returns: $406,422 (0.39% ownership @ exit)

Company 56 - $102,137,420 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,408,523
Return: $1,705,580 (own at exit: 1.67%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,307,358 (1.28% ownership @ exit)
   Check 2: $186,567 @ $24,500,000 (0.76%)
   Check 2 Returns: $398,220 (0.39% ownership @ exit)

Company 154 - $99,576,956 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,481,793
Return: $1,640,425 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,274,585 (1.28% ownership @ exit)
   Check 2: $186,567 @ $26,000,000 (0.72%)
   Check 2 Returns: $365,839 (0.37% ownership @ exit)

Company 102 - $83,192,241 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,804,348
Return: $1,561,531 (own at exit: 1.88%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,064,860 (1.28% ownership @ exit)
   Check 2: $186,567 @ $16,000,000 (1.17%)
   Check 2 Returns: $496,670 (0.6% ownership @ exit)

Company 23 - $58,401,916 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $1,033,631 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $747,544 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $286,086 (0.49% ownership @ exit)

Company 167 - $55,018,895 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,322,259
Return: $1,142,203 (own at exit: 2.08%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $704,241 (1.28% ownership @ exit)
   Check 2: $186,567 @ $12,000,000 (1.55%)
   Check 2 Returns: $437,961 (0.8% ownership @ exit)

Company 53 - $54,084,830 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,804,348
Return: $1,015,180 (own at exit: 1.88%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $692,285 (1.28% ownership @ exit)
   Check 2: $186,567 @ $16,000,000 (1.17%)
   Check 2 Returns: $322,894 (0.6% ownership @ exit)

Company 162 - $52,960,826 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,852,541
Return: $984,501 (own at exit: 1.86%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $677,898 (1.28% ownership @ exit)
   Check 2: $186,567 @ $16,500,000 (1.13%)
   Check 2 Returns: $306,602 (0.58% ownership @ exit)

Company 26 - $51,932,688 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,628,656
Return: $832,899 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $664,738 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,500,000 (0.63%)
   Check 2 Returns: $168,160 (0.32% ownership @ exit)

Company 145 - $51,440,685 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $910,427 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $658,440 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $251,986 (0.49% ownership @ exit)

Company 41 - $50,352,993 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,382,470
Return: $844,928 (own at exit: 1.68%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $644,518 (1.28% ownership @ exit)
   Check 2: $186,567 @ $24,000,000 (0.78%)
   Check 2 Returns: $200,409 (0.4% ownership @ exit)

Company 84 - $48,029,158 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,137,931
Return: $844,166 (own at exit: 1.76%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $614,773 (1.28% ownership @ exit)
   Check 2: $186,567 @ $20,000,000 (0.93%)
   Check 2 Returns: $229,392 (0.48% ownership @ exit)

Company 141 - $44,546,088 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,458,146
Return: $737,058 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $570,189 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,500,000 (0.73%)
   Check 2 Returns: $166,868 (0.37% ownership @ exit)

Company 34 - $43,581,519 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,064,555
Return: $776,949 (own at exit: 1.78%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $557,843 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,000,000 (0.98%)
   Check 2 Returns: $219,105 (0.5% ownership @ exit)

Company 28 - $43,268,099 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,569,420
Return: $701,441 (own at exit: 1.62%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $553,831 (1.28% ownership @ exit)
   Check 2: $186,567 @ $28,000,000 (0.67%)
   Check 2 Returns: $147,609 (0.34% ownership @ exit)

Company 61 - $23,825,285 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,461,841
Return: $480,029 (own at exit: 2.01%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $304,963 (1.28% ownership @ exit)
   Check 2: $186,567 @ $13,000,000 (1.44%)
   Check 2 Returns: $175,065 (0.73% ownership @ exit)

Company 17 - $23,791,414 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,327,666
Return: $403,339 (own at exit: 1.7%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $304,530 (1.28% ownership @ exit)
   Check 2: $186,567 @ $23,000,000 (0.81%)
   Check 2 Returns: $98,809 (0.42% ownership @ exit)

Company 148 - $23,591,839 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,137,931
Return: $414,653 (own at exit: 1.76%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $301,975 (1.28% ownership @ exit)
   Check 2: $186,567 @ $20,000,000 (0.93%)
   Check 2 Returns: $112,677 (0.48% ownership @ exit)

Company 55 - $23,585,633 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,237,979
Return: $406,685 (own at exit: 1.72%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $301,896 (1.28% ownership @ exit)
   Check 2: $186,567 @ $21,500,000 (0.87%)
   Check 2 Returns: $104,788 (0.44% ownership @ exit)

Company 115 - $23,374,387 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,237,979
Return: $403,042 (own at exit: 1.72%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $299,192 (1.28% ownership @ exit)
   Check 2: $186,567 @ $21,500,000 (0.87%)
   Check 2 Returns: $103,850 (0.44% ownership @ exit)

Company 142 - $23,244,378 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,166,227
Return: $499,379 (own at exit: 2.15%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $297,528 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,000,000 (1.7%)
   Check 2 Returns: $201,850 (0.87% ownership @ exit)

Company 65 - $22,324,848 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,647,303
Return: $356,842 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $285,758 (1.28% ownership @ exit)
   Check 2: $186,567 @ $30,000,000 (0.62%)
   Check 2 Returns: $71,084 (0.32% ownership @ exit)

Company 59 - $22,232,331 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,526,935
Return: $363,229 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $284,573 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,000,000 (0.69%)
   Check 2 Returns: $78,655 (0.35% ownership @ exit)

Company 177 - $21,195,534 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,268,943
Return: $363,332 (own at exit: 1.71%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $271,302 (1.28% ownership @ exit)
   Check 2: $186,567 @ $22,000,000 (0.85%)
   Check 2 Returns: $92,029 (0.43% ownership @ exit)

Company 194 - $21,162,702 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,645,643
Return: $410,297 (own at exit: 1.94%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $270,882 (1.28% ownership @ exit)
   Check 2: $186,567 @ $14,500,000 (1.29%)
   Check 2 Returns: $139,414 (0.66% ownership @ exit)

Company 90 - $20,572,644 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,569,420
Return: $333,514 (own at exit: 1.62%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $263,329 (1.28% ownership @ exit)
   Check 2: $186,567 @ $28,000,000 (0.67%)
   Check 2 Returns: $70,183 (0.34% ownership @ exit)

Company 71 - $20,367,232 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,461,841
Return: $410,356 (own at exit: 2.01%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $260,700 (1.28% ownership @ exit)
   Check 2: $186,567 @ $13,000,000 (1.44%)
   Check 2 Returns: $149,655 (0.73% ownership @ exit)

Company 137 - $19,509,541 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,942,766
Return: $356,213 (own at exit: 1.83%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $249,722 (1.28% ownership @ exit)
   Check 2: $186,567 @ $17,500,000 (1.07%)
   Check 2 Returns: $106,491 (0.55% ownership @ exit)

Company 92 - $18,269,352 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,628,656
Return: $293,005 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $233,847 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,500,000 (0.63%)
   Check 2 Returns: $59,157 (0.32% ownership @ exit)

Company 125 - $17,871,579 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,645,643
Return: $346,490 (own at exit: 1.94%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $228,756 (1.28% ownership @ exit)
   Check 2: $186,567 @ $14,500,000 (1.29%)
   Check 2 Returns: $117,733 (0.66% ownership @ exit)

Company 33 - $17,531,445 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,645,643
Return: $339,895 (own at exit: 1.94%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $224,402 (1.28% ownership @ exit)
   Check 2: $186,567 @ $14,500,000 (1.29%)
   Check 2 Returns: $115,492 (0.66% ownership @ exit)

Company 20 - $17,345,236 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,985,056
Return: $314,067 (own at exit: 1.81%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $222,019 (1.28% ownership @ exit)
   Check 2: $186,567 @ $18,000,000 (1.04%)
   Check 2 Returns: $92,047 (0.53% ownership @ exit)

Company 193 - $17,070,536 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $302,124 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $218,502 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $83,621 (0.49% ownership @ exit)

Company 176 - $16,846,675 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,753,910
Return: $319,459 (own at exit: 1.9%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $215,637 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,500,000 (1.2%)
   Check 2 Returns: $103,821 (0.62% ownership @ exit)

Company 183 - $16,759,962 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,081,106
Return: $366,999 (own at exit: 2.19%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $214,527 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,500,000 (1.78%)
   Check 2 Returns: $152,471 (0.91% ownership @ exit)

Company 174 - $16,368,654 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,025,618
Return: $294,036 (own at exit: 1.8%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $209,518 (1.28% ownership @ exit)
   Check 2: $186,567 @ $18,500,000 (1.01%)
   Check 2 Returns: $84,517 (0.52% ownership @ exit)

Company 72 - $16,117,817 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,587,444
Return: $316,280 (own at exit: 1.96%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $206,308 (1.28% ownership @ exit)
   Check 2: $186,567 @ $14,000,000 (1.33%)
   Check 2 Returns: $109,972 (0.68% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% 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 151 - $21,841,697,227 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,382,470
Return: $366,505,853 (own at exit: 1.68%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $279,573,724 (1.28% ownership @ exit)
   Check 2: $186,567 @ $24,000,000 (0.78%)
   Check 2 Returns: $86,932,128 (0.4% ownership @ exit)

Company 1 - $21,836,708,373 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,382,470
Return: $366,422,139 (own at exit: 1.68%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $279,509,867 (1.28% ownership @ exit)
   Check 2: $186,567 @ $24,000,000 (0.78%)
   Check 2 Returns: $86,912,272 (0.4% ownership @ exit)

Company 41 - $561,463,079 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,645,643
Return: $10,885,506 (own at exit: 1.94%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $7,186,727 (1.28% ownership @ exit)
   Check 2: $186,567 @ $14,500,000 (1.29%)
   Check 2 Returns: $3,698,778 (0.66% ownership @ exit)

Company 34 - $267,888,303 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,137,931
Return: $4,708,437 (own at exit: 1.76%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $3,428,970 (1.28% ownership @ exit)
   Check 2: $186,567 @ $20,000,000 (0.93%)
   Check 2 Returns: $1,279,466 (0.48% ownership @ exit)

Company 172 - $213,304,062 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,548,495
Return: $3,471,212 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $2,730,291 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,500,000 (0.68%)
   Check 2 Returns: $740,920 (0.35% ownership @ exit)

Company 187 - $209,312,813 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,246,476
Return: $4,417,818 (own at exit: 2.11%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $2,679,204 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,500,000 (1.62%)
   Check 2 Returns: $1,738,613 (0.83% ownership @ exit)

Company 161 - $118,994,403 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,548,495
Return: $1,936,460 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,523,128 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,500,000 (0.68%)
   Check 2 Returns: $413,331 (0.35% ownership @ exit)

Company 176 - $118,715,175 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,322,259
Return: $2,464,551 (own at exit: 2.08%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,519,554 (1.28% ownership @ exit)
   Check 2: $186,567 @ $12,000,000 (1.55%)
   Check 2 Returns: $944,996 (0.8% ownership @ exit)

Company 148 - $118,317,305 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,852,541
Return: $2,199,428 (own at exit: 1.86%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,514,461 (1.28% ownership @ exit)
   Check 2: $186,567 @ $16,500,000 (1.13%)
   Check 2 Returns: $684,966 (0.58% ownership @ exit)

Company 114 - $109,268,276 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $1,933,894 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,398,633 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $535,259 (0.49% ownership @ exit)

Company 160 - $108,377,518 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,025,618
Return: $1,946,826 (own at exit: 1.8%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,387,232 (1.28% ownership @ exit)
   Check 2: $186,567 @ $18,500,000 (1.01%)
   Check 2 Returns: $559,593 (0.52% ownership @ exit)

Company 44 - $107,255,205 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,458,146
Return: $1,774,642 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,372,866 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,500,000 (0.73%)
   Check 2 Returns: $401,775 (0.37% ownership @ exit)

Company 104 - $106,694,758 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,461,841
Return: $2,149,673 (own at exit: 2.01%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,365,692 (1.28% ownership @ exit)
   Check 2: $186,567 @ $13,000,000 (1.44%)
   Check 2 Returns: $783,979 (0.73% ownership @ exit)

Company 19 - $100,817,997 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,609,475
Return: $1,622,552 (own at exit: 1.61%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,290,470 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,000,000 (0.64%)
   Check 2 Returns: $332,081 (0.33% ownership @ exit)

Company 29 - $100,501,356 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,609,475
Return: $1,617,456 (own at exit: 1.61%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,286,417 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,000,000 (0.64%)
   Check 2 Returns: $331,038 (0.33% ownership @ exit)

Company 38 - $100,428,262 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,458,146
Return: $1,661,684 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,285,481 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,500,000 (0.73%)
   Check 2 Returns: $376,201 (0.37% ownership @ exit)

Company 30 - $97,802,856 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,569,420
Return: $1,585,532 (own at exit: 1.62%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,251,876 (1.28% ownership @ exit)
   Check 2: $186,567 @ $28,000,000 (0.67%)
   Check 2 Returns: $333,655 (0.34% ownership @ exit)

Company 164 - $95,380,161 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,461,841
Return: $1,921,708 (own at exit: 2.01%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,220,866 (1.28% ownership @ exit)
   Check 2: $186,567 @ $13,000,000 (1.44%)
   Check 2 Returns: $700,841 (0.73% ownership @ exit)

Company 17 - $89,108,863 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,753,910
Return: $1,689,748 (own at exit: 1.9%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,140,593 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,500,000 (1.2%)
   Check 2 Returns: $549,154 (0.62% ownership @ exit)

Company 37 - $85,730,978 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,166,227
Return: $1,841,832 (own at exit: 2.15%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $1,097,356 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,000,000 (1.7%)
   Check 2 Returns: $744,475 (0.87% ownership @ exit)

Company 158 - $58,955,708 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,569,420
Return: $955,761 (own at exit: 1.62%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $754,633 (1.28% ownership @ exit)
   Check 2: $186,567 @ $28,000,000 (0.67%)
   Check 2 Returns: $201,128 (0.34% ownership @ exit)

Company 121 - $57,636,128 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,526,935
Return: $941,651 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $737,742 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,000,000 (0.69%)
   Check 2 Returns: $203,908 (0.35% ownership @ exit)

Company 112 - $57,183,836 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,081,106
Return: $1,252,176 (own at exit: 2.19%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $731,953 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,500,000 (1.78%)
   Check 2 Returns: $520,222 (0.91% ownership @ exit)

Company 4 - $56,549,366 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,701,068
Return: $1,083,947 (own at exit: 1.92%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $723,831 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,000,000 (1.24%)
   Check 2 Returns: $360,115 (0.64% ownership @ exit)

Company 102 - $54,664,246 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,628,656
Return: $876,708 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $699,702 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,500,000 (0.63%)
   Check 2 Returns: $177,005 (0.32% ownership @ exit)

Company 188 - $51,171,488 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,548,495
Return: $832,741 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $654,995 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,500,000 (0.68%)
   Check 2 Returns: $177,746 (0.35% ownership @ exit)

Company 185 - $50,831,235 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,589,738
Return: $821,009 (own at exit: 1.62%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $650,639 (1.28% ownership @ exit)
   Check 2: $186,567 @ $28,500,000 (0.65%)
   Check 2 Returns: $170,369 (0.34% ownership @ exit)

Company 143 - $49,673,540 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,985,056
Return: $899,429 (own at exit: 1.81%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $635,821 (1.28% ownership @ exit)
   Check 2: $186,567 @ $18,000,000 (1.04%)
   Check 2 Returns: $263,607 (0.53% ownership @ exit)

Company 152 - $46,398,891 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,628,656
Return: $744,148 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $593,905 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,500,000 (0.63%)
   Check 2 Returns: $150,241 (0.32% ownership @ exit)

Company 64 - $45,538,720 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,526,935
Return: $744,006 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $582,895 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,000,000 (0.69%)
   Check 2 Returns: $161,109 (0.35% ownership @ exit)

Company 58 - $45,219,568 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,458,146
Return: $748,202 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $578,810 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,500,000 (0.73%)
   Check 2 Returns: $169,391 (0.37% ownership @ exit)

Company 138 - $44,601,385 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,246,476
Return: $941,370 (own at exit: 2.11%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $570,897 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,500,000 (1.62%)
   Check 2 Returns: $370,472 (0.83% ownership @ exit)

Company 199 - $43,313,075 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $766,580 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $554,407 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $212,172 (0.49% ownership @ exit)

Company 67 - $40,541,082 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $717,520 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $518,925 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $198,593 (0.49% ownership @ exit)

Company 21 - $40,272,182 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,166,227
Return: $865,202 (own at exit: 2.15%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $515,483 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,000,000 (1.7%)
   Check 2 Returns: $349,717 (0.87% ownership @ exit)

Company 166 - $23,660,366 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,393,939
Return: $483,660 (own at exit: 2.04%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $302,852 (1.28% ownership @ exit)
   Check 2: $186,567 @ $12,500,000 (1.49%)
   Check 2 Returns: $180,807 (0.76% ownership @ exit)

Company 132 - $23,090,710 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,628,656
Return: $370,330 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $295,561 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,500,000 (0.63%)
   Check 2 Returns: $74,768 (0.32% ownership @ exit)

Company 55 - $23,084,424 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,322,259
Return: $479,237 (own at exit: 2.08%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $295,480 (1.28% ownership @ exit)
   Check 2: $186,567 @ $12,000,000 (1.55%)
   Check 2 Returns: $183,756 (0.8% ownership @ exit)

Company 14 - $23,028,944 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,064,555
Return: $410,548 (own at exit: 1.78%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $294,770 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,000,000 (0.98%)
   Check 2 Returns: $115,777 (0.5% ownership @ exit)

Company 72 - $22,647,099 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,355,533
Return: $381,938 (own at exit: 1.69%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $289,882 (1.28% ownership @ exit)
   Check 2: $186,567 @ $23,500,000 (0.79%)
   Check 2 Returns: $92,055 (0.41% ownership @ exit)

Company 40 - $22,591,443 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,701,068
Return: $433,036 (own at exit: 1.92%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $289,170 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,000,000 (1.24%)
   Check 2 Returns: $143,865 (0.64% ownership @ exit)

Company 51 - $22,447,328 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,064,555
Return: $400,180 (own at exit: 1.78%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $287,325 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,000,000 (0.98%)
   Check 2 Returns: $112,853 (0.5% ownership @ exit)

Company 109 - $22,217,845 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,701,068
Return: $425,875 (own at exit: 1.92%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $284,388 (1.28% ownership @ exit)
   Check 2: $186,567 @ $15,000,000 (1.24%)
   Check 2 Returns: $141,486 (0.64% ownership @ exit)

Company 7 - $22,200,545 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,166,227
Return: $476,953 (own at exit: 2.15%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $284,166 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,000,000 (1.7%)
   Check 2 Returns: $192,786 (0.87% ownership @ exit)

Company 28 - $21,852,492 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,166,227
Return: $469,476 (own at exit: 2.15%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $279,711 (1.28% ownership @ exit)
   Check 2: $186,567 @ $11,000,000 (1.7%)
   Check 2 Returns: $189,763 (0.87% ownership @ exit)

Company 157 - $20,852,378 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $4,990,654
Return: $466,097 (own at exit: 2.24%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $266,910 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,000,000 (1.87%)
   Check 2 Returns: $199,186 (0.96% ownership @ exit)

Company 63 - $20,782,032 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $4,990,654
Return: $464,525 (own at exit: 2.24%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $266,010 (1.28% ownership @ exit)
   Check 2: $186,567 @ $10,000,000 (1.87%)
   Check 2 Returns: $198,514 (0.96% ownership @ exit)

Company 117 - $20,374,008 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,548,495
Return: $331,557 (own at exit: 1.63%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $260,787 (1.28% ownership @ exit)
   Check 2: $186,567 @ $27,500,000 (0.68%)
   Check 2 Returns: $70,769 (0.35% ownership @ exit)

Company 46 - $20,051,777 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,647,303
Return: $320,509 (own at exit: 1.6%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $256,662 (1.28% ownership @ exit)
   Check 2: $186,567 @ $30,000,000 (0.62%)
   Check 2 Returns: $63,846 (0.32% ownership @ exit)

Company 167 - $19,562,393 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,609,475
Return: $314,835 (own at exit: 1.61%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $250,398 (1.28% ownership @ exit)
   Check 2: $186,567 @ $29,000,000 (0.64%)
   Check 2 Returns: $64,436 (0.33% ownership @ exit)

Company 168 - $18,907,543 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,327,666
Return: $320,542 (own at exit: 1.7%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $242,016 (1.28% ownership @ exit)
   Check 2: $186,567 @ $23,000,000 (0.81%)
   Check 2 Returns: $78,525 (0.42% ownership @ exit)

Company 99 - $17,953,762 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $5,393,939
Return: $367,007 (own at exit: 2.04%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $229,808 (1.28% ownership @ exit)
   Check 2: $186,567 @ $12,500,000 (1.49%)
   Check 2 Returns: $137,198 (0.76% ownership @ exit)

Company 83 - $17,823,334 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,327,666
Return: $302,162 (own at exit: 1.7%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $228,138 (1.28% ownership @ exit)
   Check 2: $186,567 @ $23,000,000 (0.81%)
   Check 2 Returns: $74,022 (0.42% ownership @ exit)

Company 56 - $17,775,083 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,433,735
Return: $295,438 (own at exit: 1.66%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $227,521 (1.28% ownership @ exit)
   Check 2: $186,567 @ $25,000,000 (0.75%)
   Check 2 Returns: $67,916 (0.38% ownership @ exit)

Company 119 - $17,674,317 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,327,666
Return: $299,635 (own at exit: 1.7%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $226,231 (1.28% ownership @ exit)
   Check 2: $186,567 @ $23,000,000 (0.81%)
   Check 2 Returns: $73,404 (0.42% ownership @ exit)

Company 103 - $17,197,743 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,101,963
Return: $304,376 (own at exit: 1.77%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $220,131 (1.28% ownership @ exit)
   Check 2: $186,567 @ $19,500,000 (0.96%)
   Check 2 Returns: $84,244 (0.49% ownership @ exit)

Company 53 - $16,069,668 exit after 5 rounds
Invested: $249,067
Blended Cost Basis: $6,481,793
Return: $264,731 (own at exit: 1.65%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $205,691 (1.28% ownership @ exit)
   Check 2: $186,567 @ $26,000,000 (0.72%)
   Check 2 Returns: $59,038 (0.37% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $62,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 3.12%)
   Check 1: $62,500 @ $2,000,000 (3.12%)
   Check 1 Returns: $0 (3.12% 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
$25,000,000
Investments
200
Reserve
50%
Follow-on rate
33%
Follow-on Picking
Above Average Picking

Fork this model

Accelerator

My cool accelerator with really good deal flow.

Company Valuations

Entry Valuation
$2-2M
Follow-on Valuation
$10-30M

Dilution

Dilution Per Round
25%

Outcome Distribution

Probability Exit Rounds
0.5% $20B 5
1% $1B 5
1% $500M 5
2% $250M 5
5% $100M 5
5% $50M 5
10% $20M 5
75.5% $0 1