modified 500 F1 (exclude non-US) by @davemcclure

Probability of Fund Multiple

1x
100%
3x
40.3%
10x
0.7%

TVPI Distribution

3rd Quartile
2.28
Median
2.74
Top Quartile
3.56

Investments

Initial Check
$87.5K
Follow-on
$123K
Blended Cost Basis
$9.5M

Company Ownership

Avg Initial
1.8%
Avg At Exit
2.65%
Dilution/Round
20%

Median Performing Portfolio

50% of simulated portfolios performed worse than this portfolio, and 50% performed better. Click 'show/hide details' to see each investment.

show/hide details

Median Fund Portfolio

Company 162 - $10,893,041,762 exit after 7 rounds
Invested: $210,451
Blended Cost Basis: $21,821,709
Return: $29,426,767 (own at exit: 0.27%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $19,988,818 (0.18% ownership @ exit)
   Check 2: $122,951 @ $46,500,000 (0.26%)
   Check 2 Returns: $9,437,947 (0.09% ownership @ exit)

Company 116 - $108,368,954 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $22,870,493
Return: $557,289 (own at exit: 0.51%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $323,661 (0.3% ownership @ exit)
   Check 2: $122,951 @ $36,500,000 (0.34%)
   Check 2 Returns: $233,627 (0.22% ownership @ exit)

Company 43 - $106,063,870 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $4,276,197
Return: $2,746,764 (own at exit: 2.59%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $2,375,830 (2.24% ownership @ exit)
   Check 2: $122,951 @ $22,500,000 (0.55%)
   Check 2 Returns: $370,933 (0.35% ownership @ exit)

Company 25 - $104,210,768 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $22,637,064
Return: $542,234 (own at exit: 0.52%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $311,242 (0.3% ownership @ exit)
   Check 2: $122,951 @ $35,500,000 (0.35%)
   Check 2 Returns: $230,991 (0.22% ownership @ exit)

Company 13 - $97,360,499 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $8,799,810
Return: $1,247,865 (own at exit: 1.28%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $969,277 (1% ownership @ exit)
   Check 2: $122,951 @ $27,500,000 (0.45%)
   Check 2 Returns: $278,587 (0.29% ownership @ exit)

Company 182 - $87,817,246 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $17,018,228
Return: $596,663 (own at exit: 0.68%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $393,421 (0.45% ownership @ exit)
   Check 2: $122,951 @ $34,000,000 (0.36%)
   Check 2 Returns: $203,241 (0.23% ownership @ exit)

Company 90 - $59,963,760 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $9,991,118
Return: $842,553 (own at exit: 1.41%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $671,594 (1.12% ownership @ exit)
   Check 2: $122,951 @ $34,500,000 (0.36%)
   Check 2 Returns: $170,958 (0.29% ownership @ exit)

Company 61 - $58,120,458 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $16,930,475
Return: $507,208 (own at exit: 0.87%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $283,021 (0.49% ownership @ exit)
   Check 2: $122,951 @ $25,500,000 (0.48%)
   Check 2 Returns: $224,186 (0.39% ownership @ exit)

Company 31 - $57,956,371 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $15,297,147
Return: $542,411 (own at exit: 0.94%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $381,830 (0.66% ownership @ exit)
   Check 2: $122,951 @ $35,500,000 (0.35%)
   Check 2 Returns: $160,581 (0.28% ownership @ exit)

Company 193 - $57,569,437 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $13,354,240
Return: $625,048 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $402,986 (0.7% ownership @ exit)
   Check 2: $122,951 @ $25,500,000 (0.48%)
   Check 2 Returns: $222,061 (0.39% ownership @ exit)

Company 5 - $57,203,893 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $14,350,093
Return: $564,357 (own at exit: 0.99%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $427,122 (0.75% ownership @ exit)
   Check 2: $122,951 @ $41,000,000 (0.3%)
   Check 2 Returns: $137,234 (0.24% ownership @ exit)

Company 62 - $56,931,150 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $16,294,123
Return: $499,687 (own at exit: 0.88%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $354,238 (0.62% ownership @ exit)
   Check 2: $122,951 @ $38,500,000 (0.32%)
   Check 2 Returns: $145,448 (0.26% ownership @ exit)

Company 171 - $56,363,863 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,518,622
Return: $758,686 (own at exit: 1.35%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $573,886 (1.02% ownership @ exit)
   Check 2: $122,951 @ $30,000,000 (0.41%)
   Check 2 Returns: $184,799 (0.33% ownership @ exit)

Company 185 - $56,159,788 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,272,831
Return: $946,350 (own at exit: 1.69%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $786,237 (1.4% ownership @ exit)
   Check 2: $122,951 @ $34,500,000 (0.36%)
   Check 2 Returns: $160,113 (0.29% ownership @ exit)

Company 46 - $55,642,009 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,151,626
Return: $698,416 (own at exit: 1.26%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $566,536 (1.02% ownership @ exit)
   Check 2: $122,951 @ $41,500,000 (0.3%)
   Check 2 Returns: $131,879 (0.24% ownership @ exit)

Company 177 - $53,886,501 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $2,286,174
Return: $3,213,952 (own at exit: 5.96%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $3,017,644 (5.6% ownership @ exit)
   Check 2: $122,951 @ $27,000,000 (0.46%)
   Check 2 Returns: $196,307 (0.36% ownership @ exit)

Company 94 - $53,720,948 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,877,233
Return: $426,755 (own at exit: 0.79%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $316,670 (0.59% ownership @ exit)
   Check 2: $122,951 @ $48,000,000 (0.26%)
   Check 2 Returns: $110,083 (0.2% ownership @ exit)

Company 134 - $52,809,032 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $18,217,112
Return: $431,184 (own at exit: 0.82%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $227,485 (0.43% ownership @ exit)
   Check 2: $122,951 @ $25,500,000 (0.48%)
   Check 2 Returns: $203,699 (0.39% ownership @ exit)

Company 175 - $52,587,439 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $20,523,103
Return: $370,047 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $245,408 (0.47% ownership @ exit)
   Check 2: $122,951 @ $41,500,000 (0.3%)
   Check 2 Returns: $124,639 (0.24% ownership @ exit)

Company 79 - $52,580,839 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $19,655,502
Return: $389,041 (own at exit: 0.74%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $245,377 (0.47% ownership @ exit)
   Check 2: $122,951 @ $36,000,000 (0.34%)
   Check 2 Returns: $143,663 (0.27% ownership @ exit)

Company 153 - $51,250,151 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $18,133,354
Return: $416,045 (own at exit: 0.81%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $239,167 (0.47% ownership @ exit)
   Check 2: $122,951 @ $28,500,000 (0.43%)
   Check 2 Returns: $176,877 (0.35% ownership @ exit)

Company 139 - $51,192,310 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $16,549,878
Return: $449,106 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $286,676 (0.56% ownership @ exit)
   Check 2: $122,951 @ $31,000,000 (0.4%)
   Check 2 Returns: $162,429 (0.32% ownership @ exit)

Company 7 - $50,345,015 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,302,379
Return: $681,768 (own at exit: 1.35%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $563,864 (1.12% ownership @ exit)
   Check 2: $122,951 @ $42,000,000 (0.29%)
   Check 2 Returns: $117,904 (0.23% ownership @ exit)

Company 155 - $50,077,810 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,238,379
Return: $848,125 (own at exit: 1.69%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $701,089 (1.4% ownership @ exit)
   Check 2: $122,951 @ $33,500,000 (0.37%)
   Check 2 Returns: $147,035 (0.29% ownership @ exit)

Company 65 - $48,741,392 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $23,883,721
Return: $294,845 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $194,965 (0.4% ownership @ exit)
   Check 2: $122,951 @ $48,000,000 (0.26%)
   Check 2 Returns: $99,879 (0.2% ownership @ exit)

Company 35 - $48,588,083 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $12,813,453
Return: $533,765 (own at exit: 1.1%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $418,605 (0.86% ownership @ exit)
   Check 2: $122,951 @ $41,500,000 (0.3%)
   Check 2 Returns: $115,160 (0.24% ownership @ exit)

Company 53 - $47,704,742 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $12,174,957
Return: $548,371 (own at exit: 1.15%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $445,244 (0.93% ownership @ exit)
   Check 2: $122,951 @ $45,500,000 (0.27%)
   Check 2 Returns: $103,126 (0.22% ownership @ exit)

Company 81 - $47,087,980 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,482,229
Return: $636,445 (own at exit: 1.35%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $479,441 (1.02% ownership @ exit)
   Check 2: $122,951 @ $29,500,000 (0.42%)
   Check 2 Returns: $157,003 (0.33% ownership @ exit)

Company 83 - $46,966,000 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $9,037,399
Return: $728,828 (own at exit: 1.55%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $584,465 (1.24% ownership @ exit)
   Check 2: $122,951 @ $32,000,000 (0.38%)
   Check 2 Returns: $144,362 (0.31% ownership @ exit)

Company 16 - $46,863,148 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $22,637,064
Return: $304,801 (own at exit: 0.65%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $174,955 (0.37% ownership @ exit)
   Check 2: $122,951 @ $35,500,000 (0.35%)
   Check 2 Returns: $129,844 (0.28% ownership @ exit)

Company 140 - $46,689,894 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $19,168,701
Return: $363,392 (own at exit: 0.78%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $186,759 (0.4% ownership @ exit)
   Check 2: $122,951 @ $26,000,000 (0.47%)
   Check 2 Returns: $176,632 (0.38% ownership @ exit)

Company 115 - $45,279,813 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,040,520
Return: $575,230 (own at exit: 1.27%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $461,030 (1.02% ownership @ exit)
   Check 2: $122,951 @ $39,000,000 (0.32%)
   Check 2 Returns: $114,198 (0.25% ownership @ exit)

Company 156 - $44,222,968 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $5,484,987
Return: $1,109,767 (own at exit: 2.51%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $990,594 (2.24% ownership @ exit)
   Check 2: $122,951 @ $36,500,000 (0.34%)
   Check 2 Returns: $119,172 (0.27% ownership @ exit)

Company 37 - $43,830,555 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $5,184,964
Return: $1,177,768 (own at exit: 2.69%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $981,804 (2.24% ownership @ exit)
   Check 2: $122,951 @ $22,000,000 (0.56%)
   Check 2 Returns: $195,963 (0.45% ownership @ exit)

Company 47 - $43,814,919 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $14,823,280
Return: $425,478 (own at exit: 0.97%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $288,662 (0.66% ownership @ exit)
   Check 2: $122,951 @ $31,500,000 (0.39%)
   Check 2 Returns: $136,814 (0.31% ownership @ exit)

Company 10 - $43,802,467 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,611,634
Return: $360,332 (own at exit: 0.82%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $233,613 (0.53% ownership @ exit)
   Check 2: $122,951 @ $34,000,000 (0.36%)
   Check 2 Returns: $126,718 (0.29% ownership @ exit)

Company 21 - $43,722,621 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $4,443,059
Return: $1,350,721 (own at exit: 3.09%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $1,224,233 (2.8% ownership @ exit)
   Check 2: $122,951 @ $34,000,000 (0.36%)
   Check 2 Returns: $126,487 (0.29% ownership @ exit)

Company 58 - $42,547,803 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,517,703
Return: $561,944 (own at exit: 1.32%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $476,535 (1.12% ownership @ exit)
   Check 2: $122,951 @ $49,000,000 (0.25%)
   Check 2 Returns: $85,408 (0.2% ownership @ exit)

Company 9 - $42,164,202 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $3,341,922
Return: $1,730,632 (own at exit: 4.1%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $1,574,130 (3.73% ownership @ exit)
   Check 2: $122,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $156,501 (0.37% ownership @ exit)

Company 161 - $41,560,257 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $18,775,137
Return: $314,495 (own at exit: 0.76%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $232,737 (0.56% ownership @ exit)
   Check 2: $122,951 @ $50,000,000 (0.25%)
   Check 2 Returns: $81,757 (0.2% ownership @ exit)

Company 186 - $40,222,723 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $19,692,621
Return: $292,689 (own at exit: 0.73%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $204,770 (0.51% ownership @ exit)
   Check 2: $122,951 @ $45,000,000 (0.27%)
   Check 2 Returns: $87,918 (0.22% ownership @ exit)

Company 104 - $40,183,506 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $15,140,161
Return: $376,525 (own at exit: 0.94%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $281,284 (0.7% ownership @ exit)
   Check 2: $122,951 @ $41,500,000 (0.3%)
   Check 2 Returns: $95,240 (0.24% ownership @ exit)

Company 120 - $40,081,301 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,460,742
Return: $657,295 (own at exit: 1.64%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $561,138 (1.4% ownership @ exit)
   Check 2: $122,951 @ $41,000,000 (0.3%)
   Check 2 Returns: $96,156 (0.24% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% 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 156 - $11,137,709,576 exit after 7 rounds
Invested: $210,451
Blended Cost Basis: $21,983,801
Return: $30,375,642 (own at exit: 0.27%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $18,248,023 (0.16% ownership @ exit)
   Check 2: $122,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $12,127,618 (0.11% ownership @ exit)

Company 163 - $490,229,500 exit after 5 rounds
Invested: $210,451
Blended Cost Basis: $16,241,284
Return: $2,764,317 (own at exit: 0.56%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $1,952,202 (0.4% ownership @ exit)
   Check 2: $122,951 @ $38,000,000 (0.32%)
   Check 2 Returns: $812,114 (0.17% ownership @ exit)

Company 105 - $119,733,651 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $7,418,464
Return: $1,790,719 (own at exit: 1.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $1,532,590 (1.28% ownership @ exit)
   Check 2: $122,951 @ $36,500,000 (0.34%)
   Check 2 Returns: $258,127 (0.22% ownership @ exit)

Company 115 - $115,333,106 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $16,437,209
Return: $793,085 (own at exit: 0.69%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $607,873 (0.53% ownership @ exit)
   Check 2: $122,951 @ $49,000,000 (0.25%)
   Check 2 Returns: $185,212 (0.16% ownership @ exit)

Company 144 - $108,561,318 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $7,453,400
Return: $1,614,388 (own at exit: 1.49%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $1,389,584 (1.28% ownership @ exit)
   Check 2: $122,951 @ $38,000,000 (0.32%)
   Check 2 Returns: $224,803 (0.21% ownership @ exit)

Company 124 - $107,350,833 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $2,257,604
Return: $5,202,214 (own at exit: 4.85%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $4,809,317 (4.48% ownership @ exit)
   Check 2: $122,951 @ $21,500,000 (0.57%)
   Check 2 Returns: $392,896 (0.37% ownership @ exit)

Company 80 - $102,269,414 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $4,265,433
Return: $2,656,627 (own at exit: 2.6%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $2,290,834 (2.24% ownership @ exit)
   Check 2: $122,951 @ $22,000,000 (0.56%)
   Check 2 Returns: $365,792 (0.36% ownership @ exit)

Company 142 - $101,514,850 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $13,142,695
Return: $906,580 (own at exit: 0.89%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $535,042 (0.53% ownership @ exit)
   Check 2: $122,951 @ $21,500,000 (0.57%)
   Check 2 Returns: $371,537 (0.37% ownership @ exit)

Company 145 - $100,285,959 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $3,394,176
Return: $3,230,770 (own at exit: 3.22%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $2,995,207 (2.99% ownership @ exit)
   Check 2: $122,951 @ $33,500,000 (0.37%)
   Check 2 Returns: $235,562 (0.23% ownership @ exit)

Company 6 - $98,420,453 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $15,252,475
Return: $764,130 (own at exit: 0.78%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $419,927 (0.43% ownership @ exit)
   Check 2: $122,951 @ $22,500,000 (0.55%)
   Check 2 Returns: $344,202 (0.35% ownership @ exit)

Company 118 - $90,354,850 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $16,407,211
Return: $635,209 (own at exit: 0.7%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $426,094 (0.47% ownership @ exit)
   Check 2: $122,951 @ $34,000,000 (0.36%)
   Check 2 Returns: $209,114 (0.23% ownership @ exit)

Company 159 - $82,404,454 exit after 4 rounds
Invested: $210,451
Blended Cost Basis: $12,469,801
Return: $748,076 (own at exit: 0.91%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $567,956 (0.69% ownership @ exit)
   Check 2: $122,951 @ $36,000,000 (0.34%)
   Check 2 Returns: $180,119 (0.22% ownership @ exit)

Company 32 - $59,962,595 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,681,102
Return: $487,020 (own at exit: 0.81%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $335,790 (0.56% ownership @ exit)
   Check 2: $122,951 @ $39,000,000 (0.32%)
   Check 2 Returns: $151,229 (0.25% ownership @ exit)

Company 150 - $58,704,473 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $5,610,645
Return: $1,432,821 (own at exit: 2.44%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $1,314,980 (2.24% ownership @ exit)
   Check 2: $122,951 @ $49,000,000 (0.25%)
   Check 2 Returns: $117,841 (0.2% ownership @ exit)

Company 130 - $58,409,137 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $13,953,804
Return: $595,709 (own at exit: 1.02%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $436,121 (0.75% ownership @ exit)
   Check 2: $122,951 @ $36,000,000 (0.34%)
   Check 2 Returns: $159,587 (0.27% ownership @ exit)

Company 29 - $57,948,206 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,432,382
Return: $772,929 (own at exit: 1.33%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $649,019 (1.12% ownership @ exit)
   Check 2: $122,951 @ $46,000,000 (0.27%)
   Check 2 Returns: $123,909 (0.21% ownership @ exit)

Company 160 - $57,934,482 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $23,883,721
Return: $350,456 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $231,737 (0.4% ownership @ exit)
   Check 2: $122,951 @ $48,000,000 (0.26%)
   Check 2 Returns: $118,718 (0.2% ownership @ exit)

Company 192 - $57,272,687 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $21,756,871
Return: $379,046 (own at exit: 0.66%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $256,581 (0.45% ownership @ exit)
   Check 2: $122,951 @ $46,000,000 (0.27%)
   Check 2 Returns: $122,464 (0.21% ownership @ exit)

Company 143 - $56,071,499 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,305,742
Return: $704,161 (own at exit: 1.26%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $523,333 (0.93% ownership @ exit)
   Check 2: $122,951 @ $30,500,000 (0.4%)
   Check 2 Returns: $180,827 (0.32% ownership @ exit)

Company 86 - $55,972,227 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,929,557
Return: $454,348 (own at exit: 0.81%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $284,949 (0.51% ownership @ exit)
   Check 2: $122,951 @ $32,500,000 (0.38%)
   Check 2 Returns: $169,398 (0.3% ownership @ exit)

Company 83 - $55,573,856 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $7,232,394
Return: $1,071,391 (own at exit: 1.93%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $889,181 (1.6% ownership @ exit)
   Check 2: $122,951 @ $30,000,000 (0.41%)
   Check 2 Returns: $182,209 (0.33% ownership @ exit)

Company 103 - $55,559,617 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $20,582,650
Return: $386,825 (own at exit: 0.7%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $270,551 (0.49% ownership @ exit)
   Check 2: $122,951 @ $47,000,000 (0.26%)
   Check 2 Returns: $116,274 (0.21% ownership @ exit)

Company 59 - $55,174,545 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $24,824,817
Return: $322,695 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $205,984 (0.37% ownership @ exit)
   Check 2: $122,951 @ $46,500,000 (0.26%)
   Check 2 Returns: $116,709 (0.21% ownership @ exit)

Company 96 - $54,474,618 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $23,810,860
Return: $330,702 (own at exit: 0.61%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $217,898 (0.4% ownership @ exit)
   Check 2: $122,951 @ $47,500,000 (0.26%)
   Check 2 Returns: $112,803 (0.21% ownership @ exit)

Company 173 - $53,814,640 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $7,554,054
Return: $984,133 (own at exit: 1.83%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $861,034 (1.6% ownership @ exit)
   Check 2: $122,951 @ $43,000,000 (0.29%)
   Check 2 Returns: $123,098 (0.23% ownership @ exit)

Company 171 - $53,474,928 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $3,391,135
Return: $2,155,786 (own at exit: 4.03%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $1,996,397 (3.73% ownership @ exit)
   Check 2: $122,951 @ $33,000,000 (0.37%)
   Check 2 Returns: $159,388 (0.3% ownership @ exit)

Company 84 - $52,189,699 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,387,619
Return: $428,431 (own at exit: 0.82%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $307,644 (0.59% ownership @ exit)
   Check 2: $122,951 @ $42,500,000 (0.29%)
   Check 2 Returns: $120,786 (0.23% ownership @ exit)

Company 61 - $52,189,611 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $22,582,480
Return: $332,888 (own at exit: 0.64%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $224,816 (0.43% ownership @ exit)
   Check 2: $122,951 @ $47,500,000 (0.26%)
   Check 2 Returns: $108,071 (0.21% ownership @ exit)

Company 73 - $52,087,659 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,541,738
Return: $844,359 (own at exit: 1.62%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $729,227 (1.4% ownership @ exit)
   Check 2: $122,951 @ $44,500,000 (0.28%)
   Check 2 Returns: $115,132 (0.22% ownership @ exit)

Company 162 - $51,374,120 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $12,203,839
Return: $598,091 (own at exit: 1.16%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $442,607 (0.86% ownership @ exit)
   Check 2: $122,951 @ $32,500,000 (0.38%)
   Check 2 Returns: $155,482 (0.3% ownership @ exit)

Company 146 - $50,908,991 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $24,328,287
Return: $303,155 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $196,614 (0.39% ownership @ exit)
   Check 2: $122,951 @ $47,000,000 (0.26%)
   Check 2 Returns: $106,541 (0.21% ownership @ exit)

Company 157 - $50,470,457 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $10,006,200
Return: $720,727 (own at exit: 1.43%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $513,881 (1.02% ownership @ exit)
   Check 2: $122,951 @ $24,000,000 (0.51%)
   Check 2 Returns: $206,846 (0.41% ownership @ exit)

Company 184 - $50,116,943 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $2,274,691
Return: $3,007,754 (own at exit: 6%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $2,806,548 (5.6% ownership @ exit)
   Check 2: $122,951 @ $24,500,000 (0.5%)
   Check 2 Returns: $201,205 (0.4% ownership @ exit)

Company 141 - $49,138,185 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,634,398
Return: $612,799 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $393,105 (0.8% ownership @ exit)
   Check 2: $122,951 @ $22,000,000 (0.56%)
   Check 2 Returns: $219,693 (0.45% ownership @ exit)

Company 37 - $47,379,014 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $3,278,656
Return: $1,990,732 (own at exit: 4.2%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $1,768,816 (3.73% ownership @ exit)
   Check 2: $122,951 @ $21,000,000 (0.59%)
   Check 2 Returns: $221,915 (0.47% ownership @ exit)

Company 102 - $47,164,131 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $22,754,801
Return: $304,943 (own at exit: 0.65%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $176,079 (0.37% ownership @ exit)
   Check 2: $122,951 @ $36,000,000 (0.34%)
   Check 2 Returns: $128,863 (0.27% ownership @ exit)

Company 178 - $47,065,333 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $14,949,743
Return: $452,520 (own at exit: 0.96%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $310,077 (0.66% ownership @ exit)
   Check 2: $122,951 @ $32,500,000 (0.38%)
   Check 2 Returns: $142,442 (0.3% ownership @ exit)

Company 174 - $47,045,045 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,321,404
Return: $787,169 (own at exit: 1.67%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $658,630 (1.4% ownership @ exit)
   Check 2: $122,951 @ $36,000,000 (0.34%)
   Check 2 Returns: $128,538 (0.27% ownership @ exit)

Company 43 - $46,943,377 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $14,923,382
Return: $469,854 (own at exit: 1%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $238,984 (0.51% ownership @ exit)
   Check 2: $122,951 @ $20,000,000 (0.61%)
   Check 2 Returns: $230,869 (0.49% ownership @ exit)

Company 12 - $46,677,945 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $6,880,024
Return: $955,541 (own at exit: 2.05%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $746,847 (1.6% ownership @ exit)
   Check 2: $122,951 @ $22,000,000 (0.56%)
   Check 2 Returns: $208,694 (0.45% ownership @ exit)

Company 35 - $46,311,954 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $16,132,412
Return: $411,279 (own at exit: 0.89%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $288,163 (0.62% ownership @ exit)
   Check 2: $122,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $123,115 (0.27% ownership @ exit)

Company 54 - $45,683,342 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $6,326,489
Return: $1,002,537 (own at exit: 2.19%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $852,755 (1.87% ownership @ exit)
   Check 2: $122,951 @ $30,000,000 (0.41%)
   Check 2 Returns: $149,781 (0.33% ownership @ exit)

Company 101 - $44,661,786 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $15,836,149
Return: $422,713 (own at exit: 0.95%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $208,421 (0.47% ownership @ exit)
   Check 2: $122,951 @ $20,500,000 (0.6%)
   Check 2 Returns: $214,290 (0.48% ownership @ exit)

Company 85 - $44,574,438 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,723,072
Return: $536,148 (own at exit: 1.2%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $416,028 (0.93% ownership @ exit)
   Check 2: $122,951 @ $36,500,000 (0.34%)
   Check 2 Returns: $120,119 (0.27% ownership @ exit)

Company 62 - $43,783,378 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $11,091,283
Return: $562,451 (own at exit: 1.28%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $408,644 (0.93% ownership @ exit)
   Check 2: $122,951 @ $28,000,000 (0.44%)
   Check 2 Returns: $153,805 (0.35% ownership @ exit)

Company 112 - $43,448,791 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $14,571,658
Return: $437,977 (own at exit: 1.01%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $256,119 (0.59% ownership @ exit)
   Check 2: $122,951 @ $23,500,000 (0.52%)
   Check 2 Returns: $181,857 (0.42% ownership @ exit)

Company 132 - $43,266,331 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $3,413,288
Return: $1,730,295 (own at exit: 4%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $1,615,276 (3.73% ownership @ exit)
   Check 2: $122,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $115,019 (0.27% ownership @ exit)

Company 129 - $43,223,989 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $8,012,260
Return: $756,977 (own at exit: 1.75%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $605,135 (1.4% ownership @ exit)
   Check 2: $122,951 @ $28,000,000 (0.44%)
   Check 2 Returns: $151,840 (0.35% ownership @ exit)

Company 52 - $42,900,431 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $4,324,211
Return: $1,370,001 (own at exit: 3.19%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $1,201,212 (2.8% ownership @ exit)
   Check 2: $122,951 @ $25,000,000 (0.49%)
   Check 2 Returns: $168,788 (0.39% ownership @ exit)

Company 65 - $42,734,242 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $18,923,502
Return: $335,886 (own at exit: 0.79%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $177,267 (0.41% ownership @ exit)
   Check 2: $122,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $158,617 (0.37% ownership @ exit)

Company 41 - $42,610,405 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $20,692,948
Return: $294,811 (own at exit: 0.69%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $207,494 (0.49% ownership @ exit)
   Check 2: $122,951 @ $48,000,000 (0.26%)
   Check 2 Returns: $87,316 (0.2% ownership @ exit)

Company 50 - $42,302,752 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $4,296,497
Return: $1,361,538 (own at exit: 3.22%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $1,184,477 (2.8% ownership @ exit)
   Check 2: $122,951 @ $23,500,000 (0.52%)
   Check 2 Returns: $177,060 (0.42% ownership @ exit)

Company 72 - $41,145,555 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $9,730,600
Return: $607,174 (own at exit: 1.48%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $418,936 (1.02% ownership @ exit)
   Check 2: $122,951 @ $21,500,000 (0.57%)
   Check 2 Returns: $188,237 (0.46% ownership @ exit)

Company 47 - $41,060,947 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $6,191,867
Return: $924,855 (own at exit: 2.25%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $766,471 (1.87% ownership @ exit)
   Check 2: $122,951 @ $25,500,000 (0.48%)
   Check 2 Returns: $158,383 (0.39% ownership @ exit)

Company 106 - $40,997,554 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $15,717,421
Return: $381,758 (own at exit: 0.93%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $229,586 (0.56% ownership @ exit)
   Check 2: $122,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $152,171 (0.37% ownership @ exit)

Company 66 - $40,586,022 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $20,113,037
Return: $294,278 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $181,825 (0.45% ownership @ exit)
   Check 2: $122,951 @ $35,500,000 (0.35%)
   Check 2 Returns: $112,452 (0.28% ownership @ exit)

Company 134 - $40,451,548 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $17,839,716
Return: $330,274 (own at exit: 0.82%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $205,935 (0.51% ownership @ exit)
   Check 2: $122,951 @ $32,000,000 (0.38%)
   Check 2 Returns: $124,338 (0.31% ownership @ exit)

Company 81 - $40,319,971 exit after 3 rounds
Invested: $210,451
Blended Cost Basis: $22,190,430
Return: $260,753 (own at exit: 0.65%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $180,633 (0.45% ownership @ exit)
   Check 2: $122,951 @ $49,500,000 (0.25%)
   Check 2 Returns: $80,119 (0.2% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 20 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.73%)
   Check 1: $87,500 @ $12,000,000 (0.73%)
   Check 1 Returns: $0 (0.73% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.17%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $0 (1.17% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 8.75%)
   Check 1: $87,500 @ $1,000,000 (8.75%)
   Check 1 Returns: $0 (8.75% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 1.94%)
   Check 1: $87,500 @ $4,500,000 (1.94%)
   Check 1 Returns: $0 (1.94% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.17%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $0 (1.17% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.83%)
   Check 1: $87,500 @ $10,500,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.59%)
   Check 1: $87,500 @ $5,500,000 (1.59%)
   Check 1 Returns: $0 (1.59% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.19%)
   Check 1: $87,500 @ $4,000,000 (2.19%)
   Check 1 Returns: $0 (2.19% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.17%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $0 (1.17% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 5.83%)
   Check 1: $87,500 @ $1,500,000 (5.83%)
   Check 1 Returns: $0 (5.83% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 3.5%)
   Check 1: $87,500 @ $2,500,000 (3.5%)
   Check 1 Returns: $0 (3.5% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.62%)
   Check 1: $87,500 @ $14,000,000 (0.62%)
   Check 1 Returns: $0 (0.62% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.65%)
   Check 1: $87,500 @ $13,500,000 (0.65%)
   Check 1 Returns: $0 (0.65% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.17%)
   Check 1: $87,500 @ $7,500,000 (1.17%)
   Check 1 Returns: $0 (1.17% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 2.92%)
   Check 1: $87,500 @ $3,000,000 (2.92%)
   Check 1 Returns: $0 (2.92% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 4.38%)
   Check 1: $87,500 @ $2,000,000 (4.38%)
   Check 1 Returns: $0 (4.38% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 0.88%)
   Check 1: $87,500 @ $10,000,000 (0.88%)
   Check 1 Returns: $0 (0.88% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $87,500 @ $7,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.76%)
   Check 1: $87,500 @ $11,500,000 (0.76%)
   Check 1 Returns: $0 (0.76% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $87,500 @ $13,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.8%)
   Check 1: $87,500 @ $11,000,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.58%)
   Check 1: $87,500 @ $15,000,000 (0.58%)
   Check 1 Returns: $0 (0.58% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.7%)
   Check 1: $87,500 @ $12,500,000 (0.7%)
   Check 1 Returns: $0 (0.7% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 1.75%)
   Check 1: $87,500 @ $5,000,000 (1.75%)
   Check 1 Returns: $0 (1.75% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.03%)
   Check 1: $87,500 @ $8,500,000 (1.03%)
   Check 1 Returns: $0 (1.03% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 0.97%)
   Check 1: $87,500 @ $9,000,000 (0.97%)
   Check 1 Returns: $0 (0.97% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.5%)
   Check 1: $87,500 @ $3,500,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.46%)
   Check 1: $87,500 @ $6,000,000 (1.46%)
   Check 1 Returns: $0 (1.46% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.6%)
   Check 1: $87,500 @ $14,500,000 (0.6%)
   Check 1 Returns: $0 (0.6% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 0.92%)
   Check 1: $87,500 @ $9,500,000 (0.92%)
   Check 1 Returns: $0 (0.92% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.35%)
   Check 1: $87,500 @ $6,500,000 (1.35%)
   Check 1 Returns: $0 (1.35% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $87,500
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.09%)
   Check 1: $87,500 @ $8,000,000 (1.09%)
   Check 1 Returns: $0 (1.09% 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
$25,000,000
Investments
200
Reserve
30%
Follow-on rate
30%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley Seed Market

Made up data for Seed investing. This assumes the first investment is at seed and the follow-on is at Series A.

Company Valuations

Entry Valuation
$1-15M
Follow-on Valuation
$20-50M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.1% $10B 7
1% $1B 6
1% $500M 5
5% $100M 4
20% $50M 3
72.9% $0 1