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

Probability of Fund Multiple

1x
100%
3x
43.5%
10x
1%

TVPI Distribution

3rd Quartile
2.35
Median
2.87
Top Quartile
3.63

Investments

Initial Check
$100K
Follow-on
$122K
Blended Cost Basis
$9M

Company Ownership

Avg Initial
2.06%
Avg At Exit
3.15%
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 22 - $11,753,504,980 exit after 7 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $20,540,739 (own at exit: 0.17%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $20,540,738 (0.17% ownership @ exit)

Company 152 - $1,064,946,250 exit after 6 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $2,406,632 (own at exit: 0.23%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $2,406,631 (0.23% ownership @ exit)

Company 79 - $911,308,086 exit after 6 rounds
Invested: $221,951
Blended Cost Basis: $15,987,578
Return: $4,352,539 (own at exit: 0.48%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $3,317,971 (0.36% ownership @ exit)
   Check 2: $121,951 @ $44,000,000 (0.28%)
   Check 2 Returns: $1,034,567 (0.11% ownership @ exit)

Company 81 - $526,586,046 exit after 5 rounds
Invested: $221,951
Blended Cost Basis: $7,879,674
Return: $6,246,255 (own at exit: 1.19%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $5,392,241 (1.02% ownership @ exit)
   Check 2: $121,951 @ $38,500,000 (0.32%)
   Check 2 Returns: $854,013 (0.16% ownership @ exit)

Company 16 - $112,489,102 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $8,712,766
Return: $1,514,000 (own at exit: 1.35%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $1,279,876 (1.14% ownership @ exit)
   Check 2: $121,951 @ $37,500,000 (0.33%)
   Check 2 Returns: $234,123 (0.21% ownership @ exit)

Company 192 - $111,042,565 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $18,859,645
Return: $717,915 (own at exit: 0.65%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $473,781 (0.43% ownership @ exit)
   Check 2: $121,951 @ $35,500,000 (0.34%)
   Check 2 Returns: $244,133 (0.22% ownership @ exit)

Company 140 - $109,379,754 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $18,481,550
Return: $736,982 (own at exit: 0.67%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $414,832 (0.38% ownership @ exit)
   Check 2: $121,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $322,149 (0.29% ownership @ exit)

Company 53 - $103,901,035 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $13,227,925
Return: $949,505 (own at exit: 0.91%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $664,966 (0.64% ownership @ exit)
   Check 2: $121,951 @ $28,500,000 (0.43%)
   Check 2 Returns: $284,538 (0.27% ownership @ exit)

Company 191 - $103,770,858 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $21,014,629
Return: $599,267 (own at exit: 0.58%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $408,697 (0.39% ownership @ exit)
   Check 2: $121,951 @ $42,500,000 (0.29%)
   Check 2 Returns: $190,569 (0.18% ownership @ exit)

Company 33 - $102,208,973 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $12,325,678
Return: $976,647 (own at exit: 0.96%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $805,092 (0.79% ownership @ exit)
   Check 2: $121,951 @ $46,500,000 (0.26%)
   Check 2 Returns: $171,554 (0.17% ownership @ exit)

Company 67 - $99,529,942 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $391,995 (own at exit: 0.39%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $391,994 (0.39% ownership @ exit)

Company 186 - $94,410,698 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $508,824 (own at exit: 0.54%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $508,823 (0.54% ownership @ exit)

Company 145 - $94,362,490 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $402,613 (own at exit: 0.43%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $402,613 (0.43% ownership @ exit)

Company 82 - $90,182,756 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $18,710,280
Return: $579,729 (own at exit: 0.64%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $419,759 (0.47% ownership @ exit)
   Check 2: $121,951 @ $44,000,000 (0.28%)
   Check 2 Returns: $159,969 (0.18% ownership @ exit)

Company 112 - $81,966,928 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $13,787,879
Return: $739,542 (own at exit: 0.9%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $419,670 (0.51% ownership @ exit)
   Check 2: $121,951 @ $20,000,000 (0.61%)
   Check 2 Returns: $319,870 (0.39% ownership @ exit)

Company 7 - $59,642,081 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $5,955,665
Return: $1,460,066 (own at exit: 2.45%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $1,272,364 (2.13% ownership @ exit)
   Check 2: $121,951 @ $31,000,000 (0.39%)
   Check 2 Returns: $187,701 (0.31% ownership @ exit)

Company 54 - $59,637,519 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $9,141,553
Return: $984,879 (own at exit: 1.65%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $693,963 (1.16% ownership @ exit)
   Check 2: $121,951 @ $20,000,000 (0.61%)
   Check 2 Returns: $290,914 (0.49% ownership @ exit)

Company 23 - $59,494,987 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $951,920 (own at exit: 1.6%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $951,919 (1.6% ownership @ exit)

Company 99 - $59,474,308 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $692,065 (own at exit: 1.16%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $692,064 (1.16% ownership @ exit)

Company 184 - $59,010,824 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $944,173 (own at exit: 1.6%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $944,173 (1.6% ownership @ exit)

Company 127 - $59,007,977 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $12,301,075
Return: $733,740 (own at exit: 1.24%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $472,063 (0.8% ownership @ exit)
   Check 2: $121,951 @ $22,000,000 (0.55%)
   Check 2 Returns: $261,676 (0.44% ownership @ exit)

Company 195 - $58,923,844 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $12,624,277
Return: $710,919 (own at exit: 1.21%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $471,390 (0.8% ownership @ exit)
   Check 2: $121,951 @ $24,000,000 (0.51%)
   Check 2 Returns: $239,527 (0.41% ownership @ exit)

Company 72 - $57,229,591 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $261,621 (own at exit: 0.46%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $261,620 (0.46% ownership @ exit)

Company 165 - $57,224,385 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $9,141,553
Return: $945,027 (own at exit: 1.65%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $665,883 (1.16% ownership @ exit)
   Check 2: $121,951 @ $20,000,000 (0.61%)
   Check 2 Returns: $279,143 (0.49% ownership @ exit)

Company 35 - $57,035,699 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $12,089,482
Return: $697,301 (own at exit: 1.22%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $561,582 (0.98% ownership @ exit)
   Check 2: $121,951 @ $41,000,000 (0.3%)
   Check 2 Returns: $135,718 (0.24% ownership @ exit)

Company 167 - $54,405,068 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $386,880 (own at exit: 0.71%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $386,880 (0.71% ownership @ exit)

Company 109 - $53,910,222 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $328,596 (own at exit: 0.61%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $328,595 (0.61% ownership @ exit)

Company 5 - $53,736,244 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $362,013 (own at exit: 0.67%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $362,012 (0.67% ownership @ exit)

Company 179 - $53,524,794 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,344,746
Return: $580,975 (own at exit: 1.09%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $326,246 (0.61% ownership @ exit)
   Check 2: $121,951 @ $20,500,000 (0.59%)
   Check 2 Returns: $254,728 (0.48% ownership @ exit)

Company 95 - $53,073,524 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,986,689
Return: $400,738 (own at exit: 0.76%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $283,058 (0.53% ownership @ exit)
   Check 2: $121,951 @ $44,000,000 (0.28%)
   Check 2 Returns: $117,679 (0.22% ownership @ exit)

Company 11 - $52,820,582 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $15,855,470
Return: $507,010 (own at exit: 0.96%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $338,051 (0.64% ownership @ exit)
   Check 2: $121,951 @ $30,500,000 (0.4%)
   Check 2 Returns: $168,958 (0.32% ownership @ exit)

Company 91 - $52,627,659 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $2,138,032
Return: $3,528,620 (own at exit: 6.7%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $3,368,170 (6.4% ownership @ exit)
   Check 2: $121,951 @ $32,000,000 (0.38%)
   Check 2 Returns: $160,450 (0.3% ownership @ exit)

Company 128 - $52,241,393 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $238,818 (own at exit: 0.46%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $238,817 (0.46% ownership @ exit)

Company 141 - $51,470,110 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $18,498,400
Return: $428,165 (own at exit: 0.83%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $263,526 (0.51% ownership @ exit)
   Check 2: $121,951 @ $30,500,000 (0.4%)
   Check 2 Returns: $164,638 (0.32% ownership @ exit)

Company 0 - $51,351,920 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,051,122
Return: $546,219 (own at exit: 1.06%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $410,815 (0.8% ownership @ exit)
   Check 2: $121,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $135,403 (0.26% ownership @ exit)

Company 15 - $50,530,609 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $22,015,823
Return: $349,788 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $230,997 (0.46% ownership @ exit)
   Check 2: $121,951 @ $41,500,000 (0.29%)
   Check 2 Returns: $118,790 (0.24% ownership @ exit)

Company 102 - $50,316,686 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $17,463,226
Return: $451,971 (own at exit: 0.9%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $238,538 (0.47% ownership @ exit)
   Check 2: $121,951 @ $23,000,000 (0.53%)
   Check 2 Returns: $213,432 (0.42% ownership @ exit)

Company 119 - $50,281,500 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,000,558
Return: $477,532 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $321,801 (0.64% ownership @ exit)
   Check 2: $121,951 @ $31,500,000 (0.39%)
   Check 2 Returns: $155,730 (0.31% ownership @ exit)

Company 29 - $50,139,278 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,506,478
Return: $466,421 (own at exit: 0.93%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $291,719 (0.58% ownership @ exit)
   Check 2: $121,951 @ $28,000,000 (0.44%)
   Check 2 Returns: $174,701 (0.35% ownership @ exit)

Company 164 - $49,562,234 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,220,699
Return: $535,365 (own at exit: 1.08%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $333,892 (0.67% ownership @ exit)
   Check 2: $121,951 @ $24,000,000 (0.51%)
   Check 2 Returns: $201,472 (0.41% ownership @ exit)

Company 143 - $49,368,615 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $274,747 (own at exit: 0.56%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $274,747 (0.56% ownership @ exit)

Company 20 - $49,217,264 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $419,987 (own at exit: 0.85%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $419,987 (0.85% ownership @ exit)

Company 28 - $49,208,249 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,678,082
Return: $383,456 (own at exit: 0.78%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $242,255 (0.49% ownership @ exit)
   Check 2: $121,951 @ $34,000,000 (0.36%)
   Check 2 Returns: $141,200 (0.29% ownership @ exit)

Company 32 - $48,879,919 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $223,451 (own at exit: 0.46%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $223,451 (0.46% ownership @ exit)

Company 160 - $48,669,544 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $13,698,347
Return: $527,037 (own at exit: 1.08%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $415,313 (0.85% ownership @ exit)
   Check 2: $121,951 @ $42,500,000 (0.29%)
   Check 2 Returns: $111,723 (0.23% ownership @ exit)

Company 110 - $47,820,965 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,250,000
Return: $371,540 (own at exit: 0.78%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $278,231 (0.58% ownership @ exit)
   Check 2: $121,951 @ $50,000,000 (0.24%)
   Check 2 Returns: $93,309 (0.2% ownership @ exit)

Company 62 - $47,203,656 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $215,788 (own at exit: 0.46%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $215,788 (0.46% ownership @ exit)

Company 159 - $46,558,331 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $6,167,976
Return: $1,091,990 (own at exit: 2.35%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $993,244 (2.13% ownership @ exit)
   Check 2: $121,951 @ $46,000,000 (0.27%)
   Check 2 Returns: $98,745 (0.21% ownership @ exit)

Company 83 - $46,199,738 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $8,697,761
Return: $778,882 (own at exit: 1.69%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $657,062 (1.42% ownership @ exit)
   Check 2: $121,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $121,818 (0.26% ownership @ exit)

Company 196 - $46,184,026 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,125,285
Return: $498,448 (own at exit: 1.08%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $328,419 (0.71% ownership @ exit)
   Check 2: $121,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $170,028 (0.37% ownership @ exit)

Company 190 - $45,611,754 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $208,511 (own at exit: 0.46%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $208,510 (0.46% ownership @ exit)

Company 130 - $45,558,835 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,435,629
Return: $653,688 (own at exit: 1.43%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $485,960 (1.07% ownership @ exit)
   Check 2: $121,951 @ $26,500,000 (0.46%)
   Check 2 Returns: $167,726 (0.37% ownership @ exit)

Company 134 - $45,199,799 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $8,689,236
Return: $779,000 (own at exit: 1.72%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $578,557 (1.28% ownership @ exit)
   Check 2: $121,951 @ $22,000,000 (0.55%)
   Check 2 Returns: $200,442 (0.44% ownership @ exit)

Company 10 - $45,086,697 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $480,925 (own at exit: 1.07%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $480,924 (1.07% ownership @ exit)

Company 126 - $44,596,187 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,139,154
Return: $419,288 (own at exit: 0.94%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $285,415 (0.64% ownership @ exit)
   Check 2: $121,951 @ $32,500,000 (0.38%)
   Check 2 Returns: $133,872 (0.3% ownership @ exit)

Company 55 - $44,041,966 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,953,586
Return: $410,934 (own at exit: 0.93%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $201,334 (0.46% ownership @ exit)
   Check 2: $121,951 @ $20,500,000 (0.59%)
   Check 2 Returns: $209,598 (0.48% ownership @ exit)

Company 61 - $42,544,838 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $17,106,539
Return: $382,410 (own at exit: 0.9%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $236,771 (0.56% ownership @ exit)
   Check 2: $121,951 @ $28,500,000 (0.43%)
   Check 2 Returns: $145,639 (0.34% ownership @ exit)

Company 106 - $42,400,999 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $18,439,416
Return: $349,305 (own at exit: 0.82%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $235,970 (0.56% ownership @ exit)
   Check 2: $121,951 @ $36,500,000 (0.33%)
   Check 2 Returns: $113,333 (0.27% ownership @ exit)

Company 104 - $41,540,986 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,194,728
Return: $441,439 (own at exit: 1.06%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $312,779 (0.75% ownership @ exit)
   Check 2: $121,951 @ $31,500,000 (0.39%)
   Check 2 Returns: $128,659 (0.31% ownership @ exit)

Company 157 - $41,532,672 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $9,846,709
Return: $616,034 (own at exit: 1.48%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $531,618 (1.28% ownership @ exit)
   Check 2: $121,951 @ $48,000,000 (0.25%)
   Check 2 Returns: $84,416 (0.2% ownership @ exit)

Company 103 - $40,860,385 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $6,191,489
Return: $953,882 (own at exit: 2.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $871,688 (2.13% ownership @ exit)
   Check 2: $121,951 @ $48,500,000 (0.25%)
   Check 2 Returns: $82,193 (0.2% ownership @ exit)

Company 151 - $40,452,281 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $739,699 (own at exit: 1.83%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $739,698 (1.83% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% 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 163 - $11,444,897,865 exit after 7 rounds
Invested: $221,951
Blended Cost Basis: $21,302,521
Return: $34,073,694 (own at exit: 0.3%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $20,001,408 (0.17% ownership @ exit)
   Check 2: $121,951 @ $32,500,000 (0.38%)
   Check 2 Returns: $14,072,285 (0.12% ownership @ exit)

Company 49 - $1,044,682,754 exit after 6 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $2,738,573 (own at exit: 0.26%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $2,738,573 (0.26% ownership @ exit)

Company 58 - $898,709,919 exit after 6 rounds
Invested: $221,951
Blended Cost Basis: $15,461,165
Return: $4,548,166 (own at exit: 0.51%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $2,944,892 (0.33% ownership @ exit)
   Check 2: $121,951 @ $28,000,000 (0.44%)
   Check 2 Returns: $1,603,273 (0.18% ownership @ exit)

Company 110 - $570,623,853 exit after 5 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $2,921,594 (own at exit: 0.51%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $2,921,594 (0.51% ownership @ exit)

Company 142 - $538,284,107 exit after 5 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $6,299,462 (own at exit: 1.17%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $6,299,462 (1.17% ownership @ exit)

Company 124 - $118,720,672 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $1,519,625 (own at exit: 1.28%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $1,519,624 (1.28% ownership @ exit)

Company 65 - $117,623,444 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $401,488 (own at exit: 0.34%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $401,488 (0.34% ownership @ exit)

Company 45 - $115,921,869 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $19,018,839
Return: $736,777 (own at exit: 0.64%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $516,104 (0.45% ownership @ exit)
   Check 2: $121,951 @ $41,000,000 (0.3%)
   Check 2 Returns: $220,672 (0.19% ownership @ exit)

Company 137 - $114,343,281 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $2,158,986
Return: $6,059,534 (own at exit: 5.3%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $5,854,376 (5.12% ownership @ exit)
   Check 2: $121,951 @ $43,500,000 (0.28%)
   Check 2 Returns: $205,157 (0.18% ownership @ exit)

Company 116 - $110,873,802 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $20,493,236
Return: $670,646 (own at exit: 0.6%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $391,499 (0.35% ownership @ exit)
   Check 2: $121,951 @ $31,000,000 (0.39%)
   Check 2 Returns: $279,147 (0.25% ownership @ exit)

Company 120 - $108,262,673 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $2,217,220 (own at exit: 2.05%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $2,217,219 (2.05% ownership @ exit)

Company 56 - $104,931,493 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $7,001,973
Return: $1,744,992 (own at exit: 1.66%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $1,534,997 (1.46% ownership @ exit)
   Check 2: $121,951 @ $39,000,000 (0.31%)
   Check 2 Returns: $209,994 (0.2% ownership @ exit)

Company 3 - $101,032,239 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $16,610,143
Return: $727,893 (own at exit: 0.72%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $544,510 (0.54% ownership @ exit)
   Check 2: $121,951 @ $43,000,000 (0.28%)
   Check 2 Returns: $183,382 (0.18% ownership @ exit)

Company 98 - $87,120,812 exit after 4 rounds
Invested: $221,951
Blended Cost Basis: $16,769,330
Return: $652,198 (own at exit: 0.75%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $343,121 (0.39% ownership @ exit)
   Check 2: $121,951 @ $22,000,000 (0.55%)
   Check 2 Returns: $309,076 (0.35% ownership @ exit)

Company 80 - $84,825,807 exit after 4 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $868,616 (own at exit: 1.02%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $868,616 (1.02% ownership @ exit)

Company 114 - $59,824,955 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $6,106,877
Return: $1,420,379 (own at exit: 2.37%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $1,276,265 (2.13% ownership @ exit)
   Check 2: $121,951 @ $40,500,000 (0.3%)
   Check 2 Returns: $144,113 (0.24% ownership @ exit)

Company 5 - $58,271,511 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $497,250 (own at exit: 0.85%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $497,250 (0.85% ownership @ exit)

Company 123 - $58,053,367 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,208,059
Return: $538,207 (own at exit: 0.93%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $391,096 (0.67% ownership @ exit)
   Check 2: $121,951 @ $38,500,000 (0.32%)
   Check 2 Returns: $147,110 (0.25% ownership @ exit)

Company 54 - $57,923,090 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $13,704,507
Return: $634,628 (own at exit: 1.1%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $463,384 (0.8% ownership @ exit)
   Check 2: $121,951 @ $33,000,000 (0.37%)
   Check 2 Returns: $171,243 (0.3% ownership @ exit)

Company 135 - $57,825,052 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $308,400 (own at exit: 0.53%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $308,400 (0.53% ownership @ exit)

Company 133 - $56,519,719 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,968,921
Return: $785,733 (own at exit: 1.39%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $516,751 (0.91% ownership @ exit)
   Check 2: $121,951 @ $20,500,000 (0.59%)
   Check 2 Returns: $268,981 (0.48% ownership @ exit)

Company 117 - $56,468,564 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $5,207,359
Return: $1,564,071 (own at exit: 2.77%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $1,445,595 (2.56% ownership @ exit)
   Check 2: $121,951 @ $46,500,000 (0.26%)
   Check 2 Returns: $118,475 (0.21% ownership @ exit)

Company 107 - $55,172,503 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $8,398,515
Return: $970,285 (own at exit: 1.76%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $784,675 (1.42% ownership @ exit)
   Check 2: $121,951 @ $29,000,000 (0.42%)
   Check 2 Returns: $185,609 (0.34% ownership @ exit)

Company 31 - $55,151,307 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $320,880 (own at exit: 0.58%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $320,880 (0.58% ownership @ exit)

Company 27 - $54,723,940 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $5,160,319
Return: $1,532,758 (own at exit: 2.8%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $1,400,932 (2.56% ownership @ exit)
   Check 2: $121,951 @ $40,500,000 (0.3%)
   Check 2 Returns: $131,825 (0.24% ownership @ exit)

Company 151 - $54,441,886 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,326,456
Return: $430,497 (own at exit: 0.79%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $278,742 (0.51% ownership @ exit)
   Check 2: $121,951 @ $35,000,000 (0.35%)
   Check 2 Returns: $151,754 (0.28% ownership @ exit)

Company 109 - $54,417,571 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $995,064 (own at exit: 1.83%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $995,064 (1.83% ownership @ exit)

Company 84 - $54,380,231 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $16,569,364
Return: $499,885 (own at exit: 0.92%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $331,460 (0.61% ownership @ exit)
   Check 2: $121,951 @ $31,500,000 (0.39%)
   Check 2 Returns: $168,425 (0.31% ownership @ exit)

Company 192 - $54,115,892 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $21,262,066
Return: $390,079 (own at exit: 0.72%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $247,386 (0.46% ownership @ exit)
   Check 2: $121,951 @ $37,000,000 (0.33%)
   Check 2 Returns: $142,691 (0.26% ownership @ exit)

Company 66 - $53,140,131 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,230,963
Return: $427,666 (own at exit: 0.8%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $251,923 (0.47% ownership @ exit)
   Check 2: $121,951 @ $29,500,000 (0.41%)
   Check 2 Returns: $175,742 (0.33% ownership @ exit)

Company 24 - $52,185,939 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $667,980 (own at exit: 1.28%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $667,980 (1.28% ownership @ exit)

Company 170 - $52,104,372 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $18,767,679
Return: $428,831 (own at exit: 0.82%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $256,513 (0.49% ownership @ exit)
   Check 2: $121,951 @ $29,500,000 (0.41%)
   Check 2 Returns: $172,317 (0.33% ownership @ exit)

Company 13 - $51,637,990 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,145,270
Return: $753,541 (own at exit: 1.46%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $600,878 (1.16% ownership @ exit)
   Check 2: $121,951 @ $33,000,000 (0.37%)
   Check 2 Returns: $152,662 (0.3% ownership @ exit)

Company 125 - $51,193,193 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $728,081 (own at exit: 1.42%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $728,080 (1.42% ownership @ exit)

Company 48 - $51,153,951 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $4,995,010
Return: $1,491,019 (own at exit: 2.91%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $1,309,541 (2.56% ownership @ exit)
   Check 2: $121,951 @ $27,500,000 (0.44%)
   Check 2 Returns: $181,477 (0.35% ownership @ exit)

Company 92 - $51,038,938 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $17,019,789
Return: $446,509 (own at exit: 0.87%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $343,841 (0.67% ownership @ exit)
   Check 2: $121,951 @ $48,500,000 (0.25%)
   Check 2 Returns: $102,668 (0.2% ownership @ exit)

Company 97 - $50,216,468 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,623,821
Return: $693,207 (own at exit: 1.38%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $584,337 (1.16% ownership @ exit)
   Check 2: $121,951 @ $45,000,000 (0.27%)
   Check 2 Returns: $108,870 (0.22% ownership @ exit)

Company 20 - $48,538,246 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $7,540,490
Return: $948,810 (own at exit: 1.95%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $776,611 (1.6% ownership @ exit)
   Check 2: $121,951 @ $27,500,000 (0.44%)
   Check 2 Returns: $172,197 (0.35% ownership @ exit)

Company 14 - $48,413,960 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $7,540,490
Return: $946,380 (own at exit: 1.95%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $774,623 (1.6% ownership @ exit)
   Check 2: $121,951 @ $27,500,000 (0.44%)
   Check 2 Returns: $171,756 (0.35% ownership @ exit)

Company 164 - $47,949,446 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $613,753 (own at exit: 1.28%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $613,752 (1.28% ownership @ exit)

Company 181 - $47,923,862 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $18,948,300
Return: $379,378 (own at exit: 0.79%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $278,829 (0.58% ownership @ exit)
   Check 2: $121,951 @ $46,500,000 (0.26%)
   Check 2 Returns: $100,548 (0.21% ownership @ exit)

Company 184 - $47,881,791 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $17,772,152
Return: $421,637 (own at exit: 0.88%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $226,995 (0.47% ownership @ exit)
   Check 2: $121,951 @ $24,000,000 (0.51%)
   Check 2 Returns: $194,641 (0.41% ownership @ exit)

Company 106 - $47,651,062 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $20,277,561
Return: $366,430 (own at exit: 0.77%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $203,311 (0.43% ownership @ exit)
   Check 2: $121,951 @ $28,500,000 (0.43%)
   Check 2 Returns: $163,118 (0.34% ownership @ exit)

Company 79 - $47,219,141 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $20,905,956
Return: $345,084 (own at exit: 0.73%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $223,853 (0.47% ownership @ exit)
   Check 2: $121,951 @ $38,000,000 (0.32%)
   Check 2 Returns: $121,230 (0.26% ownership @ exit)

Company 82 - $47,013,794 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,459,491
Return: $373,264 (own at exit: 0.79%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $222,880 (0.47% ownership @ exit)
   Check 2: $121,951 @ $30,500,000 (0.4%)
   Check 2 Returns: $150,383 (0.32% ownership @ exit)

Company 112 - $46,627,521 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $238,733 (own at exit: 0.51%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $238,732 (0.51% ownership @ exit)

Company 168 - $46,543,814 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $14,822,491
Return: $469,944 (own at exit: 1.01%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $350,447 (0.75% ownership @ exit)
   Check 2: $121,951 @ $38,000,000 (0.32%)
   Check 2 Returns: $119,496 (0.26% ownership @ exit)

Company 173 - $46,368,722 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $5,196,701
Return: $1,287,568 (own at exit: 2.78%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $1,187,039 (2.56% ownership @ exit)
   Check 2: $121,951 @ $45,000,000 (0.27%)
   Check 2 Returns: $100,528 (0.22% ownership @ exit)

Company 25 - $46,323,946 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $6,106,877
Return: $1,099,835 (own at exit: 2.37%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $988,244 (2.13% ownership @ exit)
   Check 2: $121,951 @ $40,500,000 (0.3%)
   Check 2 Returns: $111,590 (0.24% ownership @ exit)

Company 167 - $46,257,913 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $18,850,000
Return: $384,692 (own at exit: 0.83%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $204,172 (0.44% ownership @ exit)
   Check 2: $121,951 @ $25,000,000 (0.49%)
   Check 2 Returns: $180,518 (0.39% ownership @ exit)

Company 176 - $45,758,310 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $17,573,944
Return: $398,662 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $254,654 (0.56% ownership @ exit)
   Check 2: $121,951 @ $31,000,000 (0.39%)
   Check 2 Returns: $144,007 (0.31% ownership @ exit)

Company 94 - $44,129,729 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $297,295 (own at exit: 0.67%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $297,295 (0.67% ownership @ exit)

Company 185 - $43,844,955 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,035,899
Return: $648,182 (own at exit: 1.48%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $510,195 (1.16% ownership @ exit)
   Check 2: $121,951 @ $31,000,000 (0.39%)
   Check 2 Returns: $137,985 (0.31% ownership @ exit)

Company 0 - $43,019,088 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $19,230,963
Return: $346,213 (own at exit: 0.8%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $203,942 (0.47% ownership @ exit)
   Check 2: $121,951 @ $29,500,000 (0.41%)
   Check 2 Returns: $142,270 (0.33% ownership @ exit)

Company 12 - $42,353,614 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $10,596,527
Return: $596,756 (own at exit: 1.41%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $451,771 (1.07% ownership @ exit)
   Check 2: $121,951 @ $28,500,000 (0.43%)
   Check 2 Returns: $144,984 (0.34% ownership @ exit)

Company 136 - $41,663,108 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $183,892 (own at exit: 0.44%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $183,892 (0.44% ownership @ exit)

Company 62 - $40,942,827 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $15,046,065
Return: $410,385 (own at exit: 1%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $291,148 (0.71% ownership @ exit)
   Check 2: $121,951 @ $33,500,000 (0.36%)
   Check 2 Returns: $119,236 (0.29% ownership @ exit)

Company 75 - $40,781,122 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $3,209,453
Return: $1,821,191 (own at exit: 4.47%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $1,739,994 (4.27% ownership @ exit)
   Check 2: $121,951 @ $49,000,000 (0.25%)
   Check 2 Returns: $81,196 (0.2% ownership @ exit)

Company 93 - $40,342,663 exit after 3 rounds
Invested: $221,951
Blended Cost Basis: $15,743,945
Return: $403,348 (own at exit: 1%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $206,554 (0.51% ownership @ exit)
   Check 2: $121,951 @ $20,000,000 (0.61%)
   Check 2 Returns: $196,793 (0.49% ownership @ exit)

Company 102 - $40,250,789 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $190,819 (own at exit: 0.47%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $190,818 (0.47% ownership @ exit)

Company 145 - $40,237,655 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $858,403 (own at exit: 2.13%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $858,403 (2.13% ownership @ exit)

Company 95 - $40,105,695 exit after 3 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $223,197 (own at exit: 0.56%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $223,196 (0.56% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,000,000
Return: $0 (own at exit: 0.83%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $0 (0.83% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 44 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 64 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,000,000
Return: $0 (own at exit: 0.77%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $0 (0.77% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,000,000
Return: $0 (own at exit: 0.91%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $0 (0.91% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,000,000
Return: $0 (own at exit: 1%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $0 (1% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,500,000
Return: $0 (own at exit: 6.67%)
   Check 1: $100,000 @ $1,500,000 (6.67%)
   Check 1 Returns: $0 (6.67% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $15,000,000
Return: $0 (own at exit: 0.67%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $0 (0.67% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,000,000
Return: $0 (own at exit: 5%)
   Check 1: $100,000 @ $2,000,000 (5%)
   Check 1 Returns: $0 (5% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 2.22%)
   Check 1: $100,000 @ $4,500,000 (2.22%)
   Check 1 Returns: $0 (2.22% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 152 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,000,000
Return: $0 (own at exit: 1.43%)
   Check 1: $100,000 @ $7,000,000 (1.43%)
   Check 1 Returns: $0 (1.43% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $1,000,000
Return: $0 (own at exit: 10%)
   Check 1: $100,000 @ $1,000,000 (10%)
   Check 1 Returns: $0 (10% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $11,500,000
Return: $0 (own at exit: 0.87%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $0 (0.87% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $13,500,000
Return: $0 (own at exit: 0.74%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $0 (0.74% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,500,000
Return: $0 (own at exit: 2.86%)
   Check 1: $100,000 @ $3,500,000 (2.86%)
   Check 1 Returns: $0 (2.86% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $2,500,000
Return: $0 (own at exit: 4%)
   Check 1: $100,000 @ $2,500,000 (4%)
   Check 1 Returns: $0 (4% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $12,500,000
Return: $0 (own at exit: 0.8%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $0 (0.8% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,500,000
Return: $0 (own at exit: 1.18%)
   Check 1: $100,000 @ $8,500,000 (1.18%)
   Check 1 Returns: $0 (1.18% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,000,000
Return: $0 (own at exit: 0.71%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $0 (0.71% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $7,500,000
Return: $0 (own at exit: 1.33%)
   Check 1: $100,000 @ $7,500,000 (1.33%)
   Check 1 Returns: $0 (1.33% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,500,000
Return: $0 (own at exit: 1.54%)
   Check 1: $100,000 @ $6,500,000 (1.54%)
   Check 1 Returns: $0 (1.54% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 2%)
   Check 1: $100,000 @ $5,000,000 (2%)
   Check 1 Returns: $0 (2% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 1.67%)
   Check 1: $100,000 @ $6,000,000 (1.67%)
   Check 1 Returns: $0 (1.67% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 2.5%)
   Check 1: $100,000 @ $4,000,000 (2.5%)
   Check 1 Returns: $0 (2.5% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,500,000
Return: $0 (own at exit: 1.05%)
   Check 1: $100,000 @ $9,500,000 (1.05%)
   Check 1 Returns: $0 (1.05% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 1.82%)
   Check 1: $100,000 @ $5,500,000 (1.82%)
   Check 1 Returns: $0 (1.82% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $3,000,000
Return: $0 (own at exit: 3.33%)
   Check 1: $100,000 @ $3,000,000 (3.33%)
   Check 1 Returns: $0 (3.33% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $8,000,000
Return: $0 (own at exit: 1.25%)
   Check 1: $100,000 @ $8,000,000 (1.25%)
   Check 1 Returns: $0 (1.25% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $9,000,000
Return: $0 (own at exit: 1.11%)
   Check 1: $100,000 @ $9,000,000 (1.11%)
   Check 1 Returns: $0 (1.11% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $10,500,000
Return: $0 (own at exit: 0.95%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $0 (0.95% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $100,000
Blended Cost Basis: $14,500,000
Return: $0 (own at exit: 0.69%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $0 (0.69% 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
20%
Follow-on rate
20%
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

Fork of modified 500 F1 (exclude non-US)

Portfolio Size
200
Initial Ownership
1.8%
Terminal Ownership
2.65%
Median TVPI
2.74
Chance of 3x
40.3%
Blended Cost Basis
$10M