IGC by @IndiraGarcia00

Probability of Fund Multiple

1x
100%
3x
11.9%
10x
0%

TVPI Distribution

3rd Quartile
1.75
Median
2.03
Top Quartile
2.43

Investments

Initial Check
$100K
Follow-on
$294.1K
Blended Cost Basis
$13.7M

Company Ownership

Avg Initial
0.81%
Avg At Exit
0.91%
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 5 - $1,185,576,424 exit after 7 rounds
Invested: $394,118
Blended Cost Basis: $20,302,565
Return: $6,965,903 (own at exit: 0.59%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $2,302,161 (0.19% ownership @ exit)
   Check 2: $294,118 @ $24,500,000 (1.2%)
   Check 2 Returns: $4,663,741 (0.39% ownership @ exit)

Company 94 - $1,085,501,098 exit after 7 rounds
Invested: $394,118
Blended Cost Basis: $18,903,452
Return: $6,823,091 (own at exit: 0.63%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $2,371,313 (0.22% ownership @ exit)
   Check 2: $294,118 @ $23,500,000 (1.25%)
   Check 2 Returns: $4,451,777 (0.41% ownership @ exit)

Company 91 - $101,087,851 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $14,588,710
Return: $1,651,938 (own at exit: 1.63%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $383,385 (0.38% ownership @ exit)
   Check 2: $294,118 @ $15,000,000 (1.96%)
   Check 2 Returns: $1,268,553 (1.25% ownership @ exit)

Company 68 - $83,680,350 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $18,659,939
Return: $1,041,888 (own at exit: 1.25%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $357,036 (0.43% ownership @ exit)
   Check 2: $294,118 @ $23,000,000 (1.28%)
   Check 2 Returns: $684,851 (0.82% ownership @ exit)

Company 69 - $81,200,937 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $16,264,625
Return: $1,172,667 (own at exit: 1.44%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $346,457 (0.43% ownership @ exit)
   Check 2: $294,118 @ $18,500,000 (1.59%)
   Check 2 Returns: $826,209 (1.02% ownership @ exit)

Company 35 - $59,045,714 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $13,732,919
Return: $1,269,746 (own at exit: 2.15%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $343,538 (0.58% ownership @ exit)
   Check 2: $294,118 @ $15,000,000 (1.96%)
   Check 2 Returns: $926,207 (1.57% ownership @ exit)

Company 67 - $55,270,351 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,952,381
Return: $1,003,970 (own at exit: 1.82%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $353,730 (0.64% ownership @ exit)
   Check 2: $294,118 @ $20,000,000 (1.47%)
   Check 2 Returns: $650,239 (1.18% ownership @ exit)

Company 59 - $54,449,707 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,114,967
Return: $1,068,791 (own at exit: 1.96%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $268,060 (0.49% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $800,730 (1.47% ownership @ exit)

Company 11 - $53,001,061 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $14,938,685
Return: $1,050,793 (own at exit: 1.98%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $271,365 (0.51% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $779,427 (1.47% ownership @ exit)

Company 34 - $52,353,368 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,457,890
Return: $781,318 (own at exit: 1.49%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $268,049 (0.51% ownership @ exit)
   Check 2: $294,118 @ $24,000,000 (1.23%)
   Check 2 Returns: $513,268 (0.98% ownership @ exit)

Company 98 - $52,335,612 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $17,732,429
Return: $870,749 (own at exit: 1.66%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $239,248 (0.46% ownership @ exit)
   Check 2: $294,118 @ $19,500,000 (1.51%)
   Check 2 Returns: $631,500 (1.21% ownership @ exit)

Company 54 - $51,782,131 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,561,798
Return: $910,479 (own at exit: 1.76%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $301,277 (0.58% ownership @ exit)
   Check 2: $294,118 @ $20,000,000 (1.47%)
   Check 2 Returns: $609,201 (1.18% ownership @ exit)

Company 76 - $51,701,997 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,065,041
Return: $799,889 (own at exit: 1.55%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $220,595 (0.43% ownership @ exit)
   Check 2: $294,118 @ $21,000,000 (1.4%)
   Check 2 Returns: $579,294 (1.12% ownership @ exit)

Company 10 - $50,983,296 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,016,637
Return: $925,938 (own at exit: 1.82%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $310,755 (0.61% ownership @ exit)
   Check 2: $294,118 @ $19,500,000 (1.51%)
   Check 2 Returns: $615,183 (1.21% ownership @ exit)

Company 24 - $48,174,632 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,783,300
Return: $849,961 (own at exit: 1.76%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $220,226 (0.46% ownership @ exit)
   Check 2: $294,118 @ $18,000,000 (1.63%)
   Check 2 Returns: $629,733 (1.31% ownership @ exit)

Company 84 - $47,166,813 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,281,943
Return: $917,235 (own at exit: 1.94%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $223,605 (0.47% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $693,629 (1.47% ownership @ exit)

Company 72 - $47,157,646 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,039,082
Return: $715,337 (own at exit: 1.52%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $262,442 (0.56% ownership @ exit)
   Check 2: $294,118 @ $24,500,000 (1.2%)
   Check 2 Returns: $452,894 (0.96% ownership @ exit)

Company 14 - $45,762,267 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $13,311,258
Return: $1,010,718 (own at exit: 2.21%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $292,878 (0.64% ownership @ exit)
   Check 2: $294,118 @ $15,000,000 (1.96%)
   Check 2 Returns: $717,839 (1.57% ownership @ exit)

Company 2 - $45,502,040 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,701,152
Return: $669,965 (own at exit: 1.47%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $232,970 (0.51% ownership @ exit)
   Check 2: $294,118 @ $24,500,000 (1.2%)
   Check 2 Returns: $436,994 (0.96% ownership @ exit)

Company 60 - $44,664,348 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $18,038,462
Return: $729,643 (own at exit: 1.63%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $204,179 (0.46% ownership @ exit)
   Check 2: $294,118 @ $20,000,000 (1.47%)
   Check 2 Returns: $525,462 (1.18% ownership @ exit)

Company 90 - $43,035,038 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $18,659,939
Return: $669,776 (own at exit: 1.56%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $229,520 (0.53% ownership @ exit)
   Check 2: $294,118 @ $23,000,000 (1.28%)
   Check 2 Returns: $440,256 (1.02% ownership @ exit)

Company 89 - $42,279,724 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $20,556,818
Return: $598,364 (own at exit: 1.42%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $200,437 (0.47% ownership @ exit)
   Check 2: $294,118 @ $25,000,000 (1.18%)
   Check 2 Returns: $397,926 (0.94% ownership @ exit)

Company 8 - $41,803,303 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,619,309
Return: $794,304 (own at exit: 1.9%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $198,178 (0.47% ownership @ exit)
   Check 2: $294,118 @ $16,500,000 (1.78%)
   Check 2 Returns: $596,125 (1.43% ownership @ exit)

Company 71 - $41,339,466 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $20,578,994
Return: $587,753 (own at exit: 1.42%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $182,463 (0.44% ownership @ exit)
   Check 2: $294,118 @ $24,000,000 (1.23%)
   Check 2 Returns: $405,288 (0.98% ownership @ exit)

Company 0 - $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 1 - $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 3 - $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 4 - $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 6 - $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 7 - $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 9 - $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 12 - $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 13 - $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 15 - $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 16 - $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 17 - $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 18 - $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 19 - $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 20 - $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 21 - $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 22 - $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 23 - $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 25 - $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 26 - $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 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 28 - $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 29 - $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 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: $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 32 - $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 33 - $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 36 - $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 37 - $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 38 - $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 39 - $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 40 - $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 41 - $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 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: $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 44 - $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 45 - $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: $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 47 - $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 48 - $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 49 - $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 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: $11,000,000
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 52 - $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 53 - $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 55 - $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 56 - $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 57 - $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 58 - $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 61 - $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 62 - $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 63 - $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 64 - $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 65 - $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 66 - $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 70 - $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 73 - $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 74 - $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 75 - $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 77 - $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 78 - $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 79 - $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 80 - $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 81 - $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 82 - $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 83 - $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 85 - $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 86 - $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 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: $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 92 - $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 93 - $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 95 - $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 96 - $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 97 - $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 99 - $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)

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 67 - $1,183,615,414 exit after 7 rounds
Invested: $394,118
Blended Cost Basis: $17,357,513
Return: $8,185,855 (own at exit: 0.69%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $2,482,221 (0.21% ownership @ exit)
   Check 2: $294,118 @ $20,000,000 (1.47%)
   Check 2 Returns: $5,703,633 (0.48% ownership @ exit)

Company 63 - $1,084,980,397 exit after 7 rounds
Invested: $394,118
Blended Cost Basis: $14,938,685
Return: $8,810,780 (own at exit: 0.81%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $2,275,368 (0.21% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $6,535,411 (0.6% ownership @ exit)

Company 33 - $110,655,695 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $18,463,466
Return: $1,382,940 (own at exit: 1.25%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $515,051 (0.47% ownership @ exit)
   Check 2: $294,118 @ $24,000,000 (1.23%)
   Check 2 Returns: $867,887 (0.78% ownership @ exit)

Company 87 - $99,409,378 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $14,938,466
Return: $1,584,268 (own at exit: 1.59%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $377,019 (0.38% ownership @ exit)
   Check 2: $294,118 @ $15,500,000 (1.9%)
   Check 2 Returns: $1,207,248 (1.21% ownership @ exit)

Company 66 - $86,575,753 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $17,106,383
Return: $1,184,220 (own at exit: 1.37%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $369,389 (0.43% ownership @ exit)
   Check 2: $294,118 @ $20,000,000 (1.47%)
   Check 2 Returns: $814,830 (0.94% ownership @ exit)

Company 79 - $85,524,434 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $14,938,685
Return: $1,356,478 (own at exit: 1.59%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $350,308 (0.41% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $1,006,169 (1.18% ownership @ exit)

Company 10 - $82,491,545 exit after 4 rounds
Invested: $394,118
Blended Cost Basis: $15,733,855
Return: $1,252,060 (own at exit: 1.52%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $281,571 (0.34% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $970,488 (1.18% ownership @ exit)

Company 73 - $59,264,695 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $18,013,815
Return: $951,101 (own at exit: 1.6%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $344,812 (0.58% ownership @ exit)
   Check 2: $294,118 @ $23,000,000 (1.28%)
   Check 2 Returns: $606,288 (1.02% ownership @ exit)

Company 42 - $59,108,502 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,443,696
Return: $1,070,307 (own at exit: 1.81%)
   Check 1: $100,000 @ $15,000,000 (0.67%)
   Check 1 Returns: $252,196 (0.43% ownership @ exit)
   Check 2: $294,118 @ $17,000,000 (1.73%)
   Check 2 Returns: $818,110 (1.38% ownership @ exit)

Company 34 - $57,262,069 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,016,637
Return: $1,039,971 (own at exit: 1.82%)
   Check 1: $100,000 @ $10,500,000 (0.95%)
   Check 1 Returns: $349,025 (0.61% ownership @ exit)
   Check 2: $294,118 @ $19,500,000 (1.51%)
   Check 2 Returns: $690,945 (1.21% ownership @ exit)

Company 75 - $56,648,169 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,243,996
Return: $858,404 (own at exit: 1.52%)
   Check 1: $100,000 @ $13,000,000 (0.77%)
   Check 1 Returns: $278,883 (0.49% ownership @ exit)
   Check 2: $294,118 @ $23,000,000 (1.28%)
   Check 2 Returns: $579,520 (1.02% ownership @ exit)

Company 39 - $55,805,004 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $20,317,690
Return: $802,216 (own at exit: 1.44%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $255,108 (0.46% ownership @ exit)
   Check 2: $294,118 @ $24,000,000 (1.23%)
   Check 2 Returns: $547,107 (0.98% ownership @ exit)

Company 85 - $55,791,529 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,192,266
Return: $1,014,954 (own at exit: 1.82%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $285,652 (0.51% ownership @ exit)
   Check 2: $294,118 @ $18,000,000 (1.63%)
   Check 2 Returns: $729,301 (1.31% ownership @ exit)

Company 93 - $54,904,367 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $17,063,947
Return: $934,619 (own at exit: 1.7%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $319,443 (0.58% ownership @ exit)
   Check 2: $294,118 @ $21,000,000 (1.4%)
   Check 2 Returns: $615,174 (1.12% ownership @ exit)

Company 88 - $54,755,976 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,123,357
Return: $1,008,181 (own at exit: 1.84%)
   Check 1: $100,000 @ $14,000,000 (0.71%)
   Check 1 Returns: $250,313 (0.46% ownership @ exit)
   Check 2: $294,118 @ $17,000,000 (1.73%)
   Check 2 Returns: $757,868 (1.38% ownership @ exit)

Company 8 - $54,196,258 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,066,440
Return: $1,061,899 (own at exit: 1.96%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $289,046 (0.53% ownership @ exit)
   Check 2: $294,118 @ $16,500,000 (1.78%)
   Check 2 Returns: $772,852 (1.43% ownership @ exit)

Company 22 - $53,448,117 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,515,478
Return: $800,167 (own at exit: 1.5%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $253,383 (0.47% ownership @ exit)
   Check 2: $294,118 @ $23,000,000 (1.28%)
   Check 2 Returns: $546,783 (1.02% ownership @ exit)

Company 13 - $52,738,992 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $14,860,608
Return: $1,045,575 (own at exit: 1.98%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $293,503 (0.56% ownership @ exit)
   Check 2: $294,118 @ $16,500,000 (1.78%)
   Check 2 Returns: $752,071 (1.43% ownership @ exit)

Company 15 - $50,109,661 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,973,510
Return: $922,280 (own at exit: 1.84%)
   Check 1: $100,000 @ $12,000,000 (0.83%)
   Check 1 Returns: $267,251 (0.53% ownership @ exit)
   Check 2: $294,118 @ $18,000,000 (1.63%)
   Check 2 Returns: $655,028 (1.31% ownership @ exit)

Company 1 - $47,907,182 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,491,485
Return: $854,597 (own at exit: 1.78%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $245,284 (0.51% ownership @ exit)
   Check 2: $294,118 @ $18,500,000 (1.59%)
   Check 2 Returns: $609,312 (1.27% ownership @ exit)

Company 23 - $47,405,852 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $19,039,082
Return: $719,102 (own at exit: 1.52%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $263,823 (0.56% ownership @ exit)
   Check 2: $294,118 @ $24,500,000 (1.2%)
   Check 2 Returns: $455,278 (0.96% ownership @ exit)

Company 98 - $47,401,210 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,218,289
Return: $913,116 (own at exit: 1.93%)
   Check 1: $100,000 @ $11,000,000 (0.91%)
   Check 1 Returns: $275,788 (0.58% ownership @ exit)
   Check 2: $294,118 @ $17,500,000 (1.68%)
   Check 2 Returns: $637,327 (1.34% ownership @ exit)

Company 19 - $46,404,639 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $16,192,266
Return: $844,188 (own at exit: 1.82%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $237,591 (0.51% ownership @ exit)
   Check 2: $294,118 @ $18,000,000 (1.63%)
   Check 2 Returns: $606,596 (1.31% ownership @ exit)

Company 46 - $45,401,746 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $18,116,512
Return: $736,348 (own at exit: 1.62%)
   Check 1: $100,000 @ $13,500,000 (0.74%)
   Check 1 Returns: $215,237 (0.47% ownership @ exit)
   Check 2: $294,118 @ $20,500,000 (1.43%)
   Check 2 Returns: $521,110 (1.15% ownership @ exit)

Company 90 - $45,217,813 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $17,910,529
Return: $723,659 (own at exit: 1.6%)
   Check 1: $100,000 @ $10,000,000 (1%)
   Check 1 Returns: $289,394 (0.64% ownership @ exit)
   Check 2: $294,118 @ $24,500,000 (1.2%)
   Check 2 Returns: $434,264 (0.96% ownership @ exit)

Company 12 - $44,742,083 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $20,302,579
Return: $645,463 (own at exit: 1.44%)
   Check 1: $100,000 @ $14,500,000 (0.69%)
   Check 1 Returns: $197,482 (0.44% ownership @ exit)
   Check 2: $294,118 @ $23,500,000 (1.25%)
   Check 2 Returns: $447,980 (1% ownership @ exit)

Company 37 - $43,849,099 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $14,554,900
Return: $888,869 (own at exit: 2.03%)
   Check 1: $100,000 @ $11,500,000 (0.87%)
   Check 1 Returns: $244,029 (0.56% ownership @ exit)
   Check 2: $294,118 @ $16,000,000 (1.84%)
   Check 2 Returns: $644,839 (1.47% ownership @ exit)

Company 80 - $43,063,776 exit after 3 rounds
Invested: $394,118
Blended Cost Basis: $15,577,133
Return: $816,525 (own at exit: 1.9%)
   Check 1: $100,000 @ $12,500,000 (0.8%)
   Check 1 Returns: $220,486 (0.51% ownership @ exit)
   Check 2: $294,118 @ $17,000,000 (1.73%)
   Check 2 Returns: $596,038 (1.38% ownership @ exit)

Company 0 - $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: $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 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: $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 5 - $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 6 - $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 7 - $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 9 - $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 11 - $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 14 - $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 16 - $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 17 - $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 18 - $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 20 - $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 21 - $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 24 - $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 25 - $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 26 - $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 27 - $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 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: $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 30 - $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 31 - $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 32 - $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 35 - $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 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 38 - $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 40 - $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 41 - $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 43 - $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 44 - $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 45 - $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 47 - $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 48 - $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 49 - $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 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: $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 52 - $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 53 - $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 54 - $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 55 - $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 56 - $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 57 - $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 58 - $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 59 - $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 60 - $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 61 - $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 62 - $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 64 - $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 65 - $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 68 - $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 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: $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 71 - $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 72 - $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 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: $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 77 - $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 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 81 - $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 82 - $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: $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 84 - $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 86 - $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 89 - $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 91 - $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 92 - $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 94 - $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 95 - $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 96 - $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 97 - $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 99 - $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)

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
$20,000,000
Investments
100
Reserve
50%
Follow-on rate
33%
Follow-on Picking
Random Picking

Fork this model

Silicon Valley Seed With Bridge Follow-on Market

First investment is at pre-seed and the follow-on before the A.

Company Valuations

Entry Valuation
$10-15M
Follow-on Valuation
$15-25M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.1% $10B 8
1% $1B 7
1% $500M 5
5% $100M 4
20% $50M 3
72.9% $0 1