Spray and Pray by @pt

Probability of Fund Multiple

1x
75.5%
3x
6.7%
10x
0%

TVPI Distribution

3rd Quartile
1.01
Median
1.42
Top Quartile
2.01

Investments

Initial Check
$25K
Follow-on
$74.6K
Blended Cost Basis
$35M

Company Ownership

Avg Initial
0.18%
Avg At Exit
0.13%
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 58 - $11,925,840,089 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,000,000
Return: $6,427,400 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,000,000 (0.13%)
   Check 1 Returns: $6,427,400 (0.05% ownership @ exit)

Company 2 - $918,055,284 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $37,644,116
Return: $1,146,068 (own at exit: 0.12%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $391,703 (0.04% ownership @ exit)
   Check 2: $74,627 @ $46,500,000 (0.16%)
   Check 2 Returns: $754,364 (0.08% ownership @ exit)

Company 18 - $874,143,229 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $29,186,235
Return: $1,444,864 (own at exit: 0.17%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $331,526 (0.04% ownership @ exit)
   Check 2: $74,627 @ $30,000,000 (0.25%)
   Check 2 Returns: $1,113,336 (0.13% ownership @ exit)

Company 184 - $290,477,505 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $110,166 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $110,166 (0.04% ownership @ exit)

Company 32 - $283,830,029 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $387,523 (own at exit: 0.14%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $387,522 (0.14% ownership @ exit)

Company 3 - $276,109,593 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $35,569,599
Return: $337,054 (own at exit: 0.12%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $235,613 (0.09% ownership @ exit)
   Check 2: $74,627 @ $104,000,000 (0.07%)
   Check 2 Returns: $101,440 (0.04% ownership @ exit)

Company 95 - $252,840,453 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $54,189,091
Return: $212,111 (own at exit: 0.08%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $103,563 (0.04% ownership @ exit)
   Check 2: $74,627 @ $89,000,000 (0.08%)
   Check 2 Returns: $108,547 (0.04% ownership @ exit)

Company 102 - $243,849,676 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $23,889,747
Return: $454,952 (own at exit: 0.19%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $262,844 (0.11% ownership @ exit)
   Check 2: $74,627 @ $48,500,000 (0.15%)
   Check 2 Returns: $192,108 (0.08% ownership @ exit)

Company 192 - $234,128,582 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,606,348
Return: $315,411 (own at exit: 0.13%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $159,831 (0.07% ownership @ exit)
   Check 2: $74,627 @ $57,500,000 (0.13%)
   Check 2 Returns: $155,579 (0.07% ownership @ exit)

Company 168 - $222,394,645 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $23,391,145
Return: $442,802 (own at exit: 0.2%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $168,690 (0.08% ownership @ exit)
   Check 2: $74,627 @ $31,000,000 (0.24%)
   Check 2 Returns: $274,111 (0.12% ownership @ exit)

Company 42 - $201,383,749 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $68,826,115
Return: $127,313 (own at exit: 0.06%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $87,751 (0.04% ownership @ exit)
   Check 2: $74,627 @ $194,500,000 (0.04%)
   Check 2 Returns: $39,561 (0.02% ownership @ exit)

Company 82 - $119,101,641 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $55,749,218
Return: $97,887 (own at exit: 0.08%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $44,349 (0.04% ownership @ exit)
   Check 2: $74,627 @ $85,000,000 (0.09%)
   Check 2 Returns: $53,538 (0.04% ownership @ exit)

Company 10 - $116,919,009 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $47,992,501
Return: $108,089 (own at exit: 0.09%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $64,716 (0.06% ownership @ exit)
   Check 2: $74,627 @ $103,000,000 (0.07%)
   Check 2 Returns: $43,372 (0.04% ownership @ exit)

Company 110 - $116,908,457 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $44,339 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $44,338 (0.04% ownership @ exit)

Company 136 - $116,549,676 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $30,862,701
Return: $162,793 (own at exit: 0.14%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $119,346 (0.1% ownership @ exit)
   Check 2: $74,627 @ $102,500,000 (0.07%)
   Check 2 Returns: $43,446 (0.04% ownership @ exit)

Company 130 - $115,905,628 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $52,750 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $52,749 (0.05% ownership @ exit)

Company 198 - $115,606,203 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $58,351,443
Return: $90,098 (own at exit: 0.08%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $43,844 (0.04% ownership @ exit)
   Check 2: $74,627 @ $95,500,000 (0.08%)
   Check 2 Returns: $46,253 (0.04% ownership @ exit)

Company 90 - $114,025,779 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $50,621,329
Return: $96,655 (own at exit: 0.08%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $72,976 (0.06% ownership @ exit)
   Check 2: $74,627 @ $184,000,000 (0.04%)
   Check 2 Returns: $23,678 (0.02% ownership @ exit)

Company 159 - $112,218,925 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $44,440,148
Return: $116,038 (own at exit: 0.1%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $51,072 (0.05% ownership @ exit)
   Check 2: $74,627 @ $66,000,000 (0.11%)
   Check 2 Returns: $64,966 (0.06% ownership @ exit)

Company 61 - $110,022,798 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $38,191 (own at exit: 0.03%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $38,190 (0.03% ownership @ exit)

Company 140 - $109,676,462 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,911,605
Return: $83,169 (own at exit: 0.08%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $40,839 (0.04% ownership @ exit)
   Check 2: $74,627 @ $99,000,000 (0.08%)
   Check 2 Returns: $42,329 (0.04% ownership @ exit)

Company 148 - $109,262,267 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $101,713 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $101,713 (0.09% ownership @ exit)

Company 71 - $107,447,875 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $44,909 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $44,908 (0.04% ownership @ exit)

Company 68 - $106,950,795 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $53,007,039
Return: $86,814 (own at exit: 0.08%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $64,422 (0.06% ownership @ exit)
   Check 2: $74,627 @ $182,500,000 (0.04%)
   Check 2 Returns: $22,391 (0.02% ownership @ exit)

Company 121 - $106,515,280 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $43,081,673
Return: $105,916 (own at exit: 0.1%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $80,793 (0.08% ownership @ exit)
   Check 2: $74,627 @ $162,000,000 (0.05%)
   Check 2 Returns: $25,122 (0.02% ownership @ exit)

Company 33 - $105,268,005 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,333,333
Return: $78,250 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $48,997 (0.05% ownership @ exit)
   Check 2: $74,627 @ $137,500,000 (0.05%)
   Check 2 Returns: $29,252 (0.03% ownership @ exit)

Company 93 - $104,889,142 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $39,780 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $39,780 (0.04% ownership @ exit)

Company 155 - $104,565,682 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $29,968,262
Return: $158,861 (own at exit: 0.15%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $76,482 (0.07% ownership @ exit)
   Check 2: $74,627 @ $48,500,000 (0.15%)
   Check 2 Returns: $82,378 (0.08% ownership @ exit)

Company 111 - $104,276,525 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $65,249,523
Return: $69,654 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $47,457 (0.05% ownership @ exit)
   Check 2: $74,627 @ $179,500,000 (0.04%)
   Check 2 Returns: $22,196 (0.02% ownership @ exit)

Company 116 - $103,892,410 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $78,702,004
Return: $58,003 (own at exit: 0.06%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $37,328 (0.04% ownership @ exit)
   Check 2: $74,627 @ $192,000,000 (0.04%)
   Check 2 Returns: $20,675 (0.02% ownership @ exit)

Company 5 - $103,498,846 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,000,000
Return: $62,343 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $62,342 (0.06% ownership @ exit)

Company 48 - $102,810,812 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $49,386,454
Return: $92,691 (own at exit: 0.09%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $53,988 (0.05% ownership @ exit)
   Check 2: $74,627 @ $101,500,000 (0.07%)
   Check 2 Returns: $38,702 (0.04% ownership @ exit)

Company 17 - $100,567,943 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,410,169
Return: $132,946 (own at exit: 0.13%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $82,385 (0.08% ownership @ exit)
   Check 2: $74,627 @ $76,000,000 (0.1%)
   Check 2 Returns: $50,560 (0.05% ownership @ exit)

Company 76 - $100,047,438 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $24,888,280
Return: $173,034 (own at exit: 0.17%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $128,060 (0.13% ownership @ exit)
   Check 2: $74,627 @ $85,000,000 (0.09%)
   Check 2 Returns: $44,973 (0.04% ownership @ exit)

Company 105 - $99,038,612 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $31,571,096
Return: $131,844 (own at exit: 0.13%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $112,683 (0.11% ownership @ exit)
   Check 2: $74,627 @ $197,500,000 (0.04%)
   Check 2 Returns: $19,160 (0.02% ownership @ exit)

Company 27 - $98,079,779 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $200,867 (own at exit: 0.2%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $200,867 (0.2% ownership @ exit)

Company 108 - $98,066,166 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $35,235 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $35,235 (0.04% ownership @ exit)

Company 13 - $97,520,813 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $56,001,218
Return: $75,332 (own at exit: 0.08%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $53,979 (0.06% ownership @ exit)
   Check 2: $74,627 @ $174,500,000 (0.04%)
   Check 2 Returns: $21,353 (0.02% ownership @ exit)

Company 100 - $97,308,808 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $94,899 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $94,899 (0.1% ownership @ exit)

Company 134 - $95,746,486 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $46,851,424
Return: $93,349 (own at exit: 0.1%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $43,575 (0.05% ownership @ exit)
   Check 2: $74,627 @ $73,500,000 (0.1%)
   Check 2 Returns: $49,773 (0.05% ownership @ exit)

Company 49 - $95,678,561 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $78,380 (own at exit: 0.08%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $78,379 (0.08% ownership @ exit)

Company 52 - $95,273,169 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $61,413,234
Return: $69,177 (own at exit: 0.07%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $39,820 (0.04% ownership @ exit)
   Check 2: $74,627 @ $124,000,000 (0.06%)
   Check 2 Returns: $29,357 (0.03% ownership @ exit)

Company 56 - $94,047,607 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $25,729,046
Return: $154,352 (own at exit: 0.16%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $128,406 (0.14% ownership @ exit)
   Check 2: $74,627 @ $138,500,000 (0.05%)
   Check 2 Returns: $25,945 (0.03% ownership @ exit)

Company 124 - $93,827,940 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,467,967
Return: $132,329 (own at exit: 0.14%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $42,702 (0.05% ownership @ exit)
   Check 2: $74,627 @ $40,000,000 (0.19%)
   Check 2 Returns: $89,626 (0.1% ownership @ exit)

Company 65 - $90,721,861 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $29,084,045
Return: $134,665 (own at exit: 0.15%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $97,788 (0.11% ownership @ exit)
   Check 2: $74,627 @ $94,000,000 (0.08%)
   Check 2 Returns: $36,876 (0.04% ownership @ exit)

Company 160 - $89,644,880 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $60,918,797
Return: $67,149 (own at exit: 0.07%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $31,653 (0.04% ownership @ exit)
   Check 2: $74,627 @ $96,500,000 (0.08%)
   Check 2 Returns: $35,494 (0.04% ownership @ exit)

Company 152 - $86,688,198 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $40,349 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $40,349 (0.05% ownership @ exit)

Company 40 - $86,157,066 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $47,689 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $47,689 (0.06% ownership @ exit)

Company 29 - $82,371,874 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $42,034,985
Return: $84,337 (own at exit: 0.1%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $62,480 (0.08% ownership @ exit)
   Check 2: $74,627 @ $144,000,000 (0.05%)
   Check 2 Returns: $21,856 (0.03% ownership @ exit)

Company 103 - $82,049,426 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $49,199,788
Return: $77,140 (own at exit: 0.09%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $31,705 (0.04% ownership @ exit)
   Check 2: $74,627 @ $69,000,000 (0.11%)
   Check 2 Returns: $45,435 (0.06% ownership @ exit)

Company 0 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $65,658,472
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $119,500,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 1 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $19,417,553
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)
   Check 2: $74,627 @ $127,500,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 4 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 6 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,000,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 7 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 8 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 9 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 11 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $15,044,096
Return: $0 (own at exit: 0.29%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)
   Check 2: $74,627 @ $46,000,000 (0.16%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 12 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $74,067,998
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $159,500,000 (0.05%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 14 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $18,498,514
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)
   Check 2: $74,627 @ $193,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 15 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $75,654,094
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $176,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 16 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $28,602,468
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $57,000,000 (0.13%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 19 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $34,085,928
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $74,627 @ $176,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 20 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $36,704,356
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $169,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 21 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $58,501,017
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $94,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 22 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $47,271,140
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $71,500,000 (0.1%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 23 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $39,437,087
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $168,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 24 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $40,910,101
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)
   Check 2: $74,627 @ $47,000,000 (0.16%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 25 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 26 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $55,126,920
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $121,000,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 28 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $52,401,869
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $105,000,000 (0.07%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 30 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $18,426,605
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)
   Check 2: $74,627 @ $183,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 31 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 34 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 35 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 36 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $25,253,773
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.14% ownership @ exit)
   Check 2: $74,627 @ $122,000,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 37 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $23,749,477
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $34,000,000 (0.22%)
   Check 2 Returns: $0 (0.11% ownership @ exit)

Company 38 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $30,968,652
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $40,000,000 (0.19%)
   Check 2 Returns: $0 (0.1% ownership @ exit)

Company 39 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $43,011,085
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $99,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 41 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $27,457,876
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $40,500,000 (0.18%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Company 43 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 44 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $20,219,865
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)
   Check 2: $74,627 @ $195,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 45 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $23,746,637
Return: $0 (own at exit: 0.18%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $0 (0.12% ownership @ exit)
   Check 2: $74,627 @ $59,500,000 (0.13%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 46 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $49,053,571
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $15,500,000 (0.16%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $178,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 47 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 50 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 51 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 53 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 54 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 55 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 57 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 59 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 60 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 62 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 63 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 64 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 66 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 67 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 69 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 70 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 72 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 73 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 74 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 75 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,500,000 (0.16%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 77 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 78 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 79 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 80 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 81 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 83 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 84 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 85 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 86 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 87 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 88 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 89 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 91 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 92 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 94 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 96 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 97 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 98 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 0.2%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)

Company 99 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 101 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 104 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $7,000,000 (0.36%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 106 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 107 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 109 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 112 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 113 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 114 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 115 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 117 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 118 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 119 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 120 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 122 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 123 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 125 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 126 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 127 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 128 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 129 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 131 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 132 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 133 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 135 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 137 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,500,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 138 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 139 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 141 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 142 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 143 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 144 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 145 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,500,000 (0.16%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 146 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 147 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 149 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 150 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 151 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 153 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 154 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 156 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 157 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 158 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 161 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 162 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 163 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 164 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 165 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 166 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 167 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 169 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 170 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 171 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 172 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 173 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 174 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 175 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 176 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 177 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 178 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 179 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $16,312,019
Return: $0 (own at exit: 0.27%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.16% ownership @ exit)
   Check 2: $74,627 @ $33,000,000 (0.23%)
   Check 2 Returns: $0 (0.12% ownership @ exit)

Company 180 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $18,813,590
Return: $0 (own at exit: 0.22%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)
   Check 2: $74,627 @ $99,500,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 181 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 182 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 183 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $32,151,546
Return: $0 (own at exit: 0.14%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $73,500,000 (0.1%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 185 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $67,650,743
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $141,000,000 (0.05%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 186 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $56,698,842
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $88,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 187 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 188 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 189 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,093,117
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $160,000,000 (0.05%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 190 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $67,813,680
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $129,500,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 191 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 193 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 194 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $51,077,505
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $155,500,000 (0.05%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 195 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $39,330,808
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $140,000,000 (0.05%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 196 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 197 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $21,730,081
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)
   Check 2: $74,627 @ $178,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 199 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Top Quartile Portfolio

75% of simulated portfolios performed worse than this portfolio, 25% performed better%. Click 'show/hide details' to see each investment.

show/hide details

Top Quartile Fund Portfolio

Company 199 - $10,354,013,218 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $7,853,711 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $7,853,710 (0.08% ownership @ exit)

Company 62 - $9,535,761,641 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $64,362,730
Return: $6,599,996 (own at exit: 0.07%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $3,829,262 (0.04% ownership @ exit)
   Check 2: $74,627 @ $131,500,000 (0.06%)
   Check 2 Returns: $2,770,733 (0.03% ownership @ exit)

Company 169 - $1,092,632,625 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $573,772 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $573,772 (0.05% ownership @ exit)

Company 119 - $1,043,300,892 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $356,113 (own at exit: 0.03%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $356,113 (0.03% ownership @ exit)

Company 89 - $247,329,536 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $28,934,377
Return: $407,881 (own at exit: 0.16%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $112,562 (0.05% ownership @ exit)
   Check 2: $74,627 @ $32,000,000 (0.23%)
   Check 2 Returns: $295,318 (0.12% ownership @ exit)

Company 78 - $247,285,609 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $47,748,175
Return: $238,334 (own at exit: 0.1%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $103,355 (0.04% ownership @ exit)
   Check 2: $74,627 @ $70,000,000 (0.11%)
   Check 2 Returns: $134,978 (0.05% ownership @ exit)

Company 94 - $245,996,105 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $28,707,231
Return: $363,014 (own at exit: 0.15%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $296,352 (0.12% ownership @ exit)
   Check 2: $74,627 @ $141,000,000 (0.05%)
   Check 2 Returns: $66,661 (0.03% ownership @ exit)

Company 162 - $234,497,055 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,211,092
Return: $178,925 (own at exit: 0.08%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $92,355 (0.04% ownership @ exit)
   Check 2: $74,627 @ $103,500,000 (0.07%)
   Check 2 Returns: $86,568 (0.04% ownership @ exit)

Company 90 - $224,533,975 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $29,054,765
Return: $326,571 (own at exit: 0.15%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $270,497 (0.12% ownership @ exit)
   Check 2: $74,627 @ $153,000,000 (0.05%)
   Check 2 Returns: $56,073 (0.02% ownership @ exit)

Company 164 - $216,986,228 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $103,346 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $103,345 (0.05% ownership @ exit)

Company 133 - $203,472,320 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $35,776,675
Return: $251,518 (own at exit: 0.12%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $154,337 (0.08% ownership @ exit)
   Check 2: $74,627 @ $80,000,000 (0.09%)
   Check 2 Returns: $97,180 (0.05% ownership @ exit)

Company 29 - $116,913,602 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $25,001,040
Return: $203,324 (own at exit: 0.17%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $140,846 (0.12% ownership @ exit)
   Check 2: $74,627 @ $71,500,000 (0.1%)
   Check 2 Returns: $62,477 (0.05% ownership @ exit)

Company 28 - $115,171,783 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $112,320 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $112,319 (0.1% ownership @ exit)

Company 68 - $114,446,917 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,500,000
Return: $75,609 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,500,000 (0.16%)
   Check 1 Returns: $75,608 (0.07% ownership @ exit)

Company 99 - $113,238,352 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $72,052,311
Return: $68,571 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $46,382 (0.04% ownership @ exit)
   Check 2: $74,627 @ $195,000,000 (0.04%)
   Check 2 Returns: $22,188 (0.02% ownership @ exit)

Company 76 - $111,234,467 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $20,448,731
Return: $239,504 (own at exit: 0.22%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $151,872 (0.14% ownership @ exit)
   Check 2: $74,627 @ $48,500,000 (0.15%)
   Check 2 Returns: $87,632 (0.08% ownership @ exit)

Company 7 - $108,628,593 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $55,687,552
Return: $84,053 (own at exit: 0.08%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $61,797 (0.06% ownership @ exit)
   Check 2: $74,627 @ $186,500,000 (0.04%)
   Check 2 Returns: $22,255 (0.02% ownership @ exit)

Company 12 - $107,536,794 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $51,031,328
Return: $91,759 (own at exit: 0.09%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $62,924 (0.06% ownership @ exit)
   Check 2: $74,627 @ $142,500,000 (0.05%)
   Check 2 Returns: $28,834 (0.03% ownership @ exit)

Company 59 - $107,025,870 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $42,483,124
Return: $110,239 (own at exit: 0.1%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $73,062 (0.07% ownership @ exit)
   Check 2: $74,627 @ $110,000,000 (0.07%)
   Check 2 Returns: $37,175 (0.03% ownership @ exit)

Company 150 - $106,456,567 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $99,101 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $99,101 (0.09% ownership @ exit)

Company 5 - $105,858,337 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $94,260 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $94,259 (0.09% ownership @ exit)

Company 45 - $105,303,732 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $51,848,328
Return: $87,741 (own at exit: 0.08%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $63,430 (0.06% ownership @ exit)
   Check 2: $74,627 @ $165,500,000 (0.05%)
   Check 2 Returns: $24,311 (0.02% ownership @ exit)

Company 55 - $104,885,256 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $179,004 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $179,004 (0.17% ownership @ exit)

Company 57 - $104,269,393 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $49,880,438
Return: $92,580 (own at exit: 0.09%)
   Check 1: $25,000 @ $19,000,000 (0.13%)
   Check 1 Returns: $56,195 (0.05% ownership @ exit)
   Check 2: $74,627 @ $109,500,000 (0.07%)
   Check 2 Returns: $36,383 (0.03% ownership @ exit)

Company 31 - $102,004,565 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $94,957 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $94,956 (0.09% ownership @ exit)

Company 72 - $100,303,958 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $41,923 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $41,922 (0.04% ownership @ exit)

Company 154 - $99,888,765 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $36,367,212
Return: $122,469 (own at exit: 0.12%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $70,542 (0.07% ownership @ exit)
   Check 2: $74,627 @ $73,500,000 (0.1%)
   Check 2 Returns: $51,927 (0.05% ownership @ exit)

Company 105 - $99,781,612 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $21,817,121
Return: $196,800 (own at exit: 0.2%)
   Check 1: $25,000 @ $7,000,000 (0.36%)
   Check 1 Returns: $145,966 (0.15% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $50,834 (0.05% ownership @ exit)

Company 71 - $99,553,616 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $19,445,378
Return: $218,672 (own at exit: 0.22%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $169,904 (0.17% ownership @ exit)
   Check 2: $74,627 @ $78,000,000 (0.1%)
   Check 2 Returns: $48,767 (0.05% ownership @ exit)

Company 148 - $99,169,263 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $68,741,976
Return: $64,981 (own at exit: 0.07%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $34,423 (0.03% ownership @ exit)
   Check 2: $74,627 @ $124,000,000 (0.06%)
   Check 2 Returns: $30,557 (0.03% ownership @ exit)

Company 192 - $99,113,609 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $21,536,711
Return: $192,459 (own at exit: 0.19%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $169,153 (0.17% ownership @ exit)
   Check 2: $74,627 @ $162,500,000 (0.05%)
   Check 2 Returns: $23,304 (0.02% ownership @ exit)

Company 23 - $98,256,208 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $58,059,863
Return: $73,085 (own at exit: 0.07%)
   Check 1: $25,000 @ $19,000,000 (0.13%)
   Check 1 Returns: $52,954 (0.05% ownership @ exit)
   Check 2: $74,627 @ $186,500,000 (0.04%)
   Check 2 Returns: $20,130 (0.02% ownership @ exit)

Company 155 - $95,504,196 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $50,228,125
Return: $82,607 (own at exit: 0.09%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $57,527 (0.06% ownership @ exit)
   Check 2: $74,627 @ $145,500,000 (0.05%)
   Check 2 Returns: $25,079 (0.03% ownership @ exit)

Company 120 - $95,159,218 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $44,292 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $44,292 (0.05% ownership @ exit)

Company 185 - $94,604,760 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $74,519 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $74,519 (0.08% ownership @ exit)

Company 56 - $94,161,790 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,000,000
Return: $37,085 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $37,085 (0.04% ownership @ exit)

Company 172 - $93,976,941 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $27,095,367
Return: $150,187 (own at exit: 0.16%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $106,924 (0.11% ownership @ exit)
   Check 2: $74,627 @ $83,000,000 (0.09%)
   Check 2 Returns: $43,262 (0.05% ownership @ exit)

Company 30 - $92,432,092 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $38,226,394
Return: $108,551 (own at exit: 0.12%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $59,156 (0.06% ownership @ exit)
   Check 2: $74,627 @ $71,500,000 (0.1%)
   Check 2 Returns: $49,394 (0.05% ownership @ exit)

Company 153 - $92,153,578 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $171,573 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $171,573 (0.19% ownership @ exit)

Company 176 - $92,104,902 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $46,008 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $46,007 (0.05% ownership @ exit)

Company 157 - $91,848,479 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $35,456,389
Return: $109,743 (own at exit: 0.12%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $89,574 (0.1% ownership @ exit)
   Check 2: $74,627 @ $174,000,000 (0.04%)
   Check 2 Returns: $20,169 (0.02% ownership @ exit)

Company 130 - $90,266,772 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $62,678,571
Return: $63,190 (own at exit: 0.07%)
   Check 1: $25,000 @ $22,500,000 (0.11%)
   Check 1 Returns: $41,081 (0.05% ownership @ exit)
   Check 2: $74,627 @ $156,000,000 (0.05%)
   Check 2 Returns: $22,108 (0.02% ownership @ exit)

Company 132 - $89,839,031 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,070,937
Return: $120,877 (own at exit: 0.13%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $70,765 (0.08% ownership @ exit)
   Check 2: $74,627 @ $68,500,000 (0.11%)
   Check 2 Returns: $50,111 (0.06% ownership @ exit)

Company 190 - $88,518,644 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $44,005,116
Return: $90,986 (own at exit: 0.1%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $46,483 (0.05% ownership @ exit)
   Check 2: $74,627 @ $76,000,000 (0.1%)
   Check 2 Returns: $44,502 (0.05% ownership @ exit)

Company 80 - $88,425,227 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $54,812,536
Return: $71,510 (own at exit: 0.08%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $43,117 (0.05% ownership @ exit)
   Check 2: $74,627 @ $119,000,000 (0.06%)
   Check 2 Returns: $28,391 (0.03% ownership @ exit)

Company 145 - $88,403,666 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $64,661 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $64,660 (0.07% ownership @ exit)

Company 115 - $85,543,657 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $70,877,703
Return: $52,976 (own at exit: 0.06%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $34,351 (0.04% ownership @ exit)
   Check 2: $74,627 @ $175,500,000 (0.04%)
   Check 2 Returns: $18,624 (0.02% ownership @ exit)

Company 128 - $85,327,846 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $21,974,718
Return: $173,797 (own at exit: 0.2%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $97,084 (0.11% ownership @ exit)
   Check 2: $74,627 @ $42,500,000 (0.18%)
   Check 2 Returns: $76,712 (0.09% ownership @ exit)

Company 86 - $83,908,523 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $59,257 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $59,256 (0.07% ownership @ exit)

Company 125 - $83,802,154 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,000,000
Return: $47,674 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $47,674 (0.06% ownership @ exit)

Company 42 - $82,990,063 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $32,708,711
Return: $113,685 (own at exit: 0.14%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $62,949 (0.08% ownership @ exit)
   Check 2: $74,627 @ $62,500,000 (0.12%)
   Check 2 Returns: $50,735 (0.06% ownership @ exit)

Company 188 - $82,029,108 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $68,083,804
Return: $52,886 (own at exit: 0.06%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $34,284 (0.04% ownership @ exit)
   Check 2: $74,627 @ $168,500,000 (0.04%)
   Check 2 Returns: $18,600 (0.02% ownership @ exit)

Company 187 - $82,028,819 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $30,533,824
Return: $122,553 (own at exit: 0.15%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $57,929 (0.07% ownership @ exit)
   Check 2: $74,627 @ $48,500,000 (0.15%)
   Check 2 Returns: $64,623 (0.08% ownership @ exit)

Company 33 - $81,221,166 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $31,385 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $31,385 (0.04% ownership @ exit)

Company 123 - $80,475,987 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,212,682
Return: $111,825 (own at exit: 0.14%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $47,089 (0.06% ownership @ exit)
   Check 2: $74,627 @ $47,500,000 (0.16%)
   Check 2 Returns: $64,734 (0.08% ownership @ exit)

Company 0 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $64,745,547
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $198,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 1 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $33,984,611
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $59,000,000 (0.13%)
   Check 2 Returns: $0 (0.06% ownership @ exit)

Company 2 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $19,904,788
Return: $0 (own at exit: 0.21%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)
   Check 2: $74,627 @ $89,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 3 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,253,531
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)
   Check 2: $74,627 @ $88,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 4 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $72,808,924
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $162,500,000 (0.05%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 6 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 8 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 9 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 10 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $41,148,471
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $50,500,000 (0.15%)
   Check 2 Returns: $0 (0.08% ownership @ exit)

Company 11 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 13 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $44,505,694
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $193,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 14 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 15 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 16 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $42,179,486
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $117,000,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 17 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $59,637,084
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $23,500,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $123,000,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 18 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 19 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $77,064,255
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $194,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 20 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $30,181,571
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $51,500,000 (0.14%)
   Check 2 Returns: $0 (0.07% ownership @ exit)

Company 21 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 22 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $41,107,038
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 24 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $45,027,080
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $16,500,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)
   Check 2: $74,627 @ $107,000,000 (0.07%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 25 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $67,879,314
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $196,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 26 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $46,865,529
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $15,500,000 (0.16%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $145,500,000 (0.05%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 27 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 32 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $19,771,561
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $74,627 @ $31,000,000 (0.24%)
   Check 2 Returns: $0 (0.12% ownership @ exit)

Company 34 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 35 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $67,917,021
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $175,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 36 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $31,295,967
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $38,000,000 (0.2%)
   Check 2 Returns: $0 (0.1% ownership @ exit)

Company 37 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $36,398,233
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)
   Check 2: $74,627 @ $132,500,000 (0.06%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 38 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $46,351,827
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)
   Check 2: $74,627 @ $175,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 39 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 40 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 41 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $74,540,441
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $199,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 43 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $39,562,068
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $144,000,000 (0.05%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 44 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 46 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $22,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $22,000,000 (0.11%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 47 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 48 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 49 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 50 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 51 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 52 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 53 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $30,000,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $30,000,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 54 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 58 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 60 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 61 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 63 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 64 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 65 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 66 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 67 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 69 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 70 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 73 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,500,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 74 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 75 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 77 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 79 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $7,000,000 (0.36%)
   Check 1 Returns: $0 (0.15% ownership @ exit)

Company 81 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 82 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 83 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 84 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 85 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 87 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 88 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $6,500,000 (0.38%)
   Check 1 Returns: $0 (0.16% ownership @ exit)

Company 91 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 92 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 93 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 95 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 0.19%)
   Check 1: $25,000 @ $5,500,000 (0.45%)
   Check 1 Returns: $0 (0.19% ownership @ exit)

Company 96 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 97 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,500,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 98 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 100 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 101 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 102 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 103 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 0.14%)
   Check 1: $25,000 @ $7,500,000 (0.33%)
   Check 1 Returns: $0 (0.14% ownership @ exit)

Company 104 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 106 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 107 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $21,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $21,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 108 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 109 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,000,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 110 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 111 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 112 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 113 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 114 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 116 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $25,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $25,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 117 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 118 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $8,500,000 (0.29%)
   Check 1 Returns: $0 (0.12% ownership @ exit)

Company 121 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 122 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 124 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,000,000 (0.16%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 126 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 127 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,500,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 129 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 131 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 134 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,500,000
Return: $0 (own at exit: 0.03%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)

Company 135 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $10,500,000 (0.24%)
   Check 1 Returns: $0 (0.1% ownership @ exit)

Company 136 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 137 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 138 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 139 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 140 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $17,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $17,000,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 141 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 142 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $23,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $23,000,000 (0.11%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 143 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 144 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,500,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 146 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 147 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $18,000,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $18,000,000 (0.14%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 149 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 151 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $26,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 152 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 156 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $16,500,000
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $16,500,000 (0.15%)
   Check 1 Returns: $0 (0.06% ownership @ exit)

Company 158 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,500,000 (0.22%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 159 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 160 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 0.13%)
   Check 1: $25,000 @ $8,000,000 (0.31%)
   Check 1 Returns: $0 (0.13% ownership @ exit)

Company 161 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 163 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 165 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $13,000,000 (0.19%)
   Check 1 Returns: $0 (0.08% ownership @ exit)

Company 166 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 167 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,500,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 168 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $15,000,000 (0.17%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 170 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $24,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $24,500,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 171 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $11,000,000 (0.23%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 173 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 0.17%)
   Check 1: $25,000 @ $6,000,000 (0.42%)
   Check 1 Returns: $0 (0.17% ownership @ exit)

Company 174 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $29,000,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $29,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 175 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $19,500,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 177 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $20,000,000
Return: $0 (own at exit: 0.05%)
   Check 1: $25,000 @ $20,000,000 (0.12%)
   Check 1 Returns: $0 (0.05% ownership @ exit)

Company 178 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $12,000,000 (0.21%)
   Check 1 Returns: $0 (0.09% ownership @ exit)

Company 179 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $27,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $27,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 180 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.07%)
   Check 1: $25,000 @ $14,000,000 (0.18%)
   Check 1 Returns: $0 (0.07% ownership @ exit)

Company 181 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $54,699,181
Return: $0 (own at exit: 0.08%)
   Check 1: $25,000 @ $26,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $85,000,000 (0.09%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 182 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $28,210,245
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $74,627 @ $99,000,000 (0.08%)
   Check 2 Returns: $0 (0.04% ownership @ exit)

Company 183 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $37,196,049
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $110,000,000 (0.07%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 184 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.11%)
   Check 1: $25,000 @ $9,000,000 (0.28%)
   Check 1 Returns: $0 (0.11% ownership @ exit)

Company 186 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $50,817,657
Return: $0 (own at exit: 0.09%)
   Check 1: $25,000 @ $19,500,000 (0.13%)
   Check 1 Returns: $0 (0.05% ownership @ exit)
   Check 2: $74,627 @ $110,000,000 (0.07%)
   Check 2 Returns: $0 (0.03% ownership @ exit)

Company 189 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $41,829,743
Return: $0 (own at exit: 0.1%)
   Check 1: $25,000 @ $12,500,000 (0.2%)
   Check 1 Returns: $0 (0.08% ownership @ exit)
   Check 2: $74,627 @ $195,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 191 - $0 exit after 5 rounds
Invested: $25,000
Blended Cost Basis: $28,500,000
Return: $0 (own at exit: 0.04%)
   Check 1: $25,000 @ $28,500,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)

Company 193 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $28,559,184
Return: $0 (own at exit: 0.15%)
   Check 1: $25,000 @ $10,000,000 (0.25%)
   Check 1 Returns: $0 (0.1% ownership @ exit)
   Check 2: $74,627 @ $75,500,000 (0.1%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 194 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $30,188,355
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $28,000,000 (0.09%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $31,000,000 (0.24%)
   Check 2 Returns: $0 (0.12% ownership @ exit)

Company 195 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $27,471,119
Return: $0 (own at exit: 0.16%)
   Check 1: $25,000 @ $9,500,000 (0.26%)
   Check 1 Returns: $0 (0.11% ownership @ exit)
   Check 2: $74,627 @ $75,000,000 (0.1%)
   Check 2 Returns: $0 (0.05% ownership @ exit)

Company 196 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $18,355,395
Return: $0 (own at exit: 0.23%)
   Check 1: $25,000 @ $5,000,000 (0.5%)
   Check 1 Returns: $0 (0.2% ownership @ exit)
   Check 2: $74,627 @ $174,500,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 197 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $74,434,962
Return: $0 (own at exit: 0.06%)
   Check 1: $25,000 @ $26,000,000 (0.1%)
   Check 1 Returns: $0 (0.04% ownership @ exit)
   Check 2: $74,627 @ $198,000,000 (0.04%)
   Check 2 Returns: $0 (0.02% ownership @ exit)

Company 198 - $0 exit after 5 rounds
Invested: $99,627
Blended Cost Basis: $38,268,219
Return: $0 (own at exit: 0.12%)
   Check 1: $25,000 @ $29,500,000 (0.08%)
   Check 1 Returns: $0 (0.03% ownership @ exit)
   Check 2: $74,627 @ $42,500,000 (0.18%)
   Check 2 Returns: $0 (0.09% ownership @ exit)

Portfolio Size vs TVPI

How changing portfolio size would affect returns.

Reserves (%) vs TVPI

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

Fund Model

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

Fork this model

Multistage

Investing in a wide range of valuations.

Company Valuations

Entry Valuation
$5-30M
Follow-on Valuation
$30-200M

Dilution

Dilution Per Round
25%

Outcome Distribution

Probability Exit Rounds
0.01% $50B 5
0.1% $10B 5
0.5% $5B 5
1% $1B 5
5% $250M 5
20% $100M 5
73.39% $0 5