200 Companies - No Follow-On by @pt

Probability of Fund Multiple

1x
100%
3x
99.5%
10x
64.7%

TVPI Distribution

3rd Quartile
6.73
Median
25.34
Top Quartile
43.10

Investments

Initial Check
$50K
Follow-on
$0
Blended Cost Basis
$2M

Company Ownership

Avg Initial
2.5%
Avg At Exit
1.02%
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 134 - $22,573,745,352 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $231,155,152 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $231,155,152 (1.02% ownership @ exit)
   Check 2: $0 @ $29,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 172 - $296,427,364 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $3,035,416 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $3,035,416 (1.02% ownership @ exit)
   Check 2: $0 @ $29,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 185 - $291,672,667 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $2,986,728 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $2,986,728 (1.02% ownership @ exit)
   Check 2: $0 @ $28,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 27 - $272,910,256 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $2,794,601 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $2,794,601 (1.02% ownership @ exit)
   Check 2: $0 @ $11,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 97 - $105,288,980 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $1,078,159 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $1,078,159 (1.02% ownership @ exit)
   Check 2: $0 @ $20,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 149 - $104,893,832 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $1,074,113 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $1,074,112 (1.02% ownership @ exit)
   Check 2: $0 @ $19,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 90 - $95,861,110 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $981,618 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $981,617 (1.02% ownership @ exit)
   Check 2: $0 @ $29,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 9 - $92,623,394 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $948,464 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $948,463 (1.02% ownership @ exit)
   Check 2: $0 @ $24,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 69 - $88,605,122 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $907,316 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $907,316 (1.02% ownership @ exit)
   Check 2: $0 @ $25,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 54 - $85,706,942 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $877,639 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $877,639 (1.02% ownership @ exit)
   Check 2: $0 @ $23,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 127 - $82,882,882 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $848,721 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $848,720 (1.02% ownership @ exit)
   Check 2: $0 @ $20,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 153 - $58,929,200 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $603,435 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $603,435 (1.02% ownership @ exit)
   Check 2: $0 @ $24,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 140 - $57,142,073 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $585,135 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $585,134 (1.02% ownership @ exit)
   Check 2: $0 @ $13,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 179 - $56,890,242 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $582,556 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $582,556 (1.02% ownership @ exit)
   Check 2: $0 @ $30,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 100 - $56,284,581 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $576,354 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $576,354 (1.02% ownership @ exit)
   Check 2: $0 @ $17,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 80 - $54,230,286 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $555,318 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $555,318 (1.02% ownership @ exit)
   Check 2: $0 @ $21,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 99 - $50,936,062 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $521,585 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $521,585 (1.02% ownership @ exit)
   Check 2: $0 @ $11,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 43 - $47,635,514 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $487,788 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $487,787 (1.02% ownership @ exit)
   Check 2: $0 @ $18,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 131 - $44,599,790 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $456,702 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $456,701 (1.02% ownership @ exit)
   Check 2: $0 @ $28,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 1 - $23,816,581 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $243,882 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $243,881 (1.02% ownership @ exit)
   Check 2: $0 @ $28,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 124 - $22,483,953 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $230,236 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $230,235 (1.02% ownership @ exit)
   Check 2: $0 @ $23,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 177 - $22,233,752 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $227,674 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $227,673 (1.02% ownership @ exit)
   Check 2: $0 @ $24,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 165 - $22,139,812 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $226,712 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $226,711 (1.02% ownership @ exit)
   Check 2: $0 @ $20,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 180 - $21,782,451 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $223,052 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $223,052 (1.02% ownership @ exit)
   Check 2: $0 @ $14,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 12 - $20,118,816 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $206,017 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $206,016 (1.02% ownership @ exit)
   Check 2: $0 @ $23,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 122 - $19,991,086 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $204,709 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $204,708 (1.02% ownership @ exit)
   Check 2: $0 @ $22,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 35 - $19,752,228 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $202,263 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $202,262 (1.02% ownership @ exit)
   Check 2: $0 @ $16,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 26 - $19,737,787 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $202,115 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $202,114 (1.02% ownership @ exit)
   Check 2: $0 @ $17,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 18 - $19,361,282 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $198,260 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $198,259 (1.02% ownership @ exit)
   Check 2: $0 @ $19,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 93 - $18,984,635 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $194,403 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $194,402 (1.02% ownership @ exit)
   Check 2: $0 @ $12,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 75 - $18,918,138 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $193,722 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $193,721 (1.02% ownership @ exit)
   Check 2: $0 @ $11,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 84 - $18,855,846 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $193,084 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $193,083 (1.02% ownership @ exit)
   Check 2: $0 @ $25,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 94 - $18,193,705 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $186,304 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $186,303 (1.02% ownership @ exit)
   Check 2: $0 @ $17,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 174 - $18,179,038 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $186,153 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $186,153 (1.02% ownership @ exit)
   Check 2: $0 @ $15,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 120 - $17,970,137 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $184,014 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $184,014 (1.02% ownership @ exit)
   Check 2: $0 @ $13,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 36 - $17,893,064 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $183,225 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $183,224 (1.02% ownership @ exit)
   Check 2: $0 @ $14,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 50 - $17,397,814 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $178,154 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $178,153 (1.02% ownership @ exit)
   Check 2: $0 @ $24,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 28 - $16,985,157 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $173,928 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $173,928 (1.02% ownership @ exit)
   Check 2: $0 @ $18,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 16 - $16,146,092 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $165,336 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $165,335 (1.02% ownership @ exit)
   Check 2: $0 @ $18,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% 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 170 - $22,332,377,339 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $228,683,544 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $228,683,543 (1.02% ownership @ exit)
   Check 2: $0 @ $10,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 154 - $19,116,830,961 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $195,756,349 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $195,756,349 (1.02% ownership @ exit)
   Check 2: $0 @ $11,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 23 - $460,144,828 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $4,711,883 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $4,711,883 (1.02% ownership @ exit)
   Check 2: $0 @ $14,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 26 - $444,563,917 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $4,552,335 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $4,552,334 (1.02% ownership @ exit)
   Check 2: $0 @ $22,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 32 - $292,948,740 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $2,999,795 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $2,999,795 (1.02% ownership @ exit)
   Check 2: $0 @ $17,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 199 - $291,100,789 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $2,980,872 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $2,980,872 (1.02% ownership @ exit)
   Check 2: $0 @ $24,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 123 - $265,806,647 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $2,721,860 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $2,721,860 (1.02% ownership @ exit)
   Check 2: $0 @ $23,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 184 - $101,032,429 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $1,034,572 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $1,034,572 (1.02% ownership @ exit)
   Check 2: $0 @ $26,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 131 - $99,682,209 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $1,020,746 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $1,020,745 (1.02% ownership @ exit)
   Check 2: $0 @ $27,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 45 - $92,369,869 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $945,867 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $945,867 (1.02% ownership @ exit)
   Check 2: $0 @ $29,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 172 - $83,731,874 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $857,414 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $857,414 (1.02% ownership @ exit)
   Check 2: $0 @ $30,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 42 - $83,070,890 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $850,646 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $850,645 (1.02% ownership @ exit)
   Check 2: $0 @ $15,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 16 - $82,659,303 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $846,431 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $846,431 (1.02% ownership @ exit)
   Check 2: $0 @ $12,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 67 - $58,203,933 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $596,008 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $596,008 (1.02% ownership @ exit)
   Check 2: $0 @ $14,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 176 - $56,999,783 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $583,678 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $583,677 (1.02% ownership @ exit)
   Check 2: $0 @ $12,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 186 - $54,796,470 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $561,116 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $561,115 (1.02% ownership @ exit)
   Check 2: $0 @ $15,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 69 - $53,488,030 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $547,717 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $547,717 (1.02% ownership @ exit)
   Check 2: $0 @ $15,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 165 - $52,241,855 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $534,957 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $534,956 (1.02% ownership @ exit)
   Check 2: $0 @ $10,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 84 - $51,766,014 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $530,084 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $530,083 (1.02% ownership @ exit)
   Check 2: $0 @ $24,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 3 - $50,920,025 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $521,421 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $521,421 (1.02% ownership @ exit)
   Check 2: $0 @ $18,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 124 - $49,833,105 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $510,291 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $510,290 (1.02% ownership @ exit)
   Check 2: $0 @ $21,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 146 - $49,498,226 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $506,862 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $506,861 (1.02% ownership @ exit)
   Check 2: $0 @ $19,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 79 - $47,653,082 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $487,968 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $487,967 (1.02% ownership @ exit)
   Check 2: $0 @ $22,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 29 - $44,588,911 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $456,590 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $456,590 (1.02% ownership @ exit)
   Check 2: $0 @ $25,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 114 - $42,408,509 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $434,263 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $434,263 (1.02% ownership @ exit)
   Check 2: $0 @ $18,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 133 - $41,343,648 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $423,359 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $423,358 (1.02% ownership @ exit)
   Check 2: $0 @ $10,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 134 - $23,906,555 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $244,803 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $244,803 (1.02% ownership @ exit)
   Check 2: $0 @ $22,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 105 - $23,143,736 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $236,992 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $236,991 (1.02% ownership @ exit)
   Check 2: $0 @ $11,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 14 - $23,126,551 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $236,816 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $236,815 (1.02% ownership @ exit)
   Check 2: $0 @ $12,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 44 - $22,578,068 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $231,199 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $231,199 (1.02% ownership @ exit)
   Check 2: $0 @ $11,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 128 - $21,208,911 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $217,179 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $217,179 (1.02% ownership @ exit)
   Check 2: $0 @ $23,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 110 - $20,970,023 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $214,733 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $214,733 (1.02% ownership @ exit)
   Check 2: $0 @ $18,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 58 - $20,239,341 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $207,251 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $207,250 (1.02% ownership @ exit)
   Check 2: $0 @ $24,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 89 - $18,929,766 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $193,841 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $193,840 (1.02% ownership @ exit)
   Check 2: $0 @ $17,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 52 - $18,319,343 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $187,590 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $187,590 (1.02% ownership @ exit)
   Check 2: $0 @ $16,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 93 - $18,028,181 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $184,609 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $184,608 (1.02% ownership @ exit)
   Check 2: $0 @ $15,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 160 - $17,577,776 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $179,996 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $179,996 (1.02% ownership @ exit)
   Check 2: $0 @ $28,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 185 - $17,524,364 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $179,449 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $179,449 (1.02% ownership @ exit)
   Check 2: $0 @ $20,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 68 - $16,914,205 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $173,201 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $173,201 (1.02% ownership @ exit)
   Check 2: $0 @ $22,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 177 - $16,772,101 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $171,746 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $171,746 (1.02% ownership @ exit)
   Check 2: $0 @ $28,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 135 - $16,455,813 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $168,508 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $168,507 (1.02% ownership @ exit)
   Check 2: $0 @ $21,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 137 - $16,253,406 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $166,435 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $166,434 (1.02% ownership @ exit)
   Check 2: $0 @ $29,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 59 - $16,117,526 exit after 5 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $165,043 (own at exit: 1.02%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $165,043 (1.02% ownership @ exit)
   Check 2: $0 @ $24,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $50,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $50,000 @ $2,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

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

Fund Model

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

Fork this model

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