High volume preseed by @opheliascai

Probability of Fund Multiple

1x
100%
3x
77.6%
10x
4.7%

TVPI Distribution

3rd Quartile
3.37
Median
4.84
Top Quartile
6.78

Investments

Initial Check
$325K
Follow-on
$0
Blended Cost Basis
$5M

Company Ownership

Avg Initial
6.64%
Avg At Exit
2.58%
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 40 - $11,577,191,448 exit after 8 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $131,511,955 (own at exit: 1.14%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $131,511,955 (1.14% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 189 - $10,637,361,138 exit after 8 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $120,835,884 (own at exit: 1.14%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $120,835,883 (1.14% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 44 - $562,266,645 exit after 5 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $12,474,823 (own at exit: 2.22%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $12,474,822 (2.22% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 197 - $498,513,254 exit after 5 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $12,065,834 (own at exit: 2.42%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $12,065,833 (2.42% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 161 - $109,189,970 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $3,633,842 (own at exit: 3.33%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $3,633,842 (3.33% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 35 - $104,802,817 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $3,875,375 (own at exit: 3.7%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $3,875,375 (3.7% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 122 - $102,093,556 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $2,831,395 (own at exit: 2.77%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $2,831,394 (2.77% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 74 - $97,597,620 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $3,248,049 (own at exit: 3.33%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $3,248,048 (3.33% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 194 - $88,416,141 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $2,452,074 (own at exit: 2.77%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $2,452,074 (2.77% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 20 - $57,900,175 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,189,679 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,189,679 (3.78% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 152 - $56,754,561 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,146,354 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,146,354 (3.78% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 107 - $54,114,323 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,813,945 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,813,944 (5.2% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 87 - $54,068,576 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,811,566 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,811,565 (5.2% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 135 - $53,165,086 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,843,056 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,843,056 (3.47% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 64 - $52,945,469 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,002,301 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,002,301 (3.78% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 106 - $52,554,963 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $2,186,286 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $2,186,286 (4.16% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 1 - $51,763,170 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,794,457 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,794,456 (3.47% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 68 - $51,067,608 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,360,458 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,360,458 (4.62% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 109 - $49,945,676 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,731,450 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,731,450 (3.47% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 32 - $49,811,268 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,726,791 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,726,790 (3.47% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 52 - $48,145,740 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,820,784 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,820,784 (3.78% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 79 - $46,854,143 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,436,415 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,436,415 (5.2% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 27 - $46,524,512 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,150,466 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,150,466 (4.62% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 18 - $46,171,934 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,920,752 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,920,752 (4.16% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 17 - $45,505,728 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,893,038 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,893,038 (4.16% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 25 - $45,405,663 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,098,751 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,098,750 (4.62% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 11 - $44,740,762 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,326,520 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,326,519 (5.2% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 103 - $42,954,613 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,489,093 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,489,093 (3.47% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 123 - $42,449,523 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $1,962,111 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $1,962,111 (4.62% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 93 - $42,277,718 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $1,954,170 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $1,954,170 (4.62% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 96 - $42,256,485 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,598,063 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,598,063 (3.78% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 48 - $41,132,441 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,425,925 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,425,924 (3.47% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 6 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 21 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 29 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 30 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 37 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 41 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 42 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 45 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 54 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 55 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 57 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 67 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 76 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 77 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 89 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 90 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 94 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 100 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 102 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 110 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 113 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 116 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 136 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 137 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 147 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 149 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 151 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 153 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 155 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 165 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 176 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 185 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 187 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Top Quartile Portfolio

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

show/hide details

Top Quartile Fund Portfolio

Company 136 - $11,692,176,118 exit after 8 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $177,090,843 (own at exit: 1.51%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $177,090,842 (1.51% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 41 - $10,945,306,262 exit after 8 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $165,778,679 (own at exit: 1.51%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $165,778,678 (1.51% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 89 - $107,815,061 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $3,261,896 (own at exit: 3.03%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $3,261,895 (3.03% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 55 - $105,007,907 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $3,176,966 (own at exit: 3.03%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $3,176,966 (3.03% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 29 - $99,774,336 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $3,018,627 (own at exit: 3.03%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $3,018,627 (3.03% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 42 - $99,038,412 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $4,119,998 (own at exit: 4.16%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $4,119,997 (4.16% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 165 - $97,414,971 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $3,241,970 (own at exit: 3.33%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $3,241,970 (3.33% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 153 - $88,231,527 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $3,670,432 (own at exit: 4.16%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $3,670,431 (4.16% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 102 - $83,922,543 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,539,038 (own at exit: 3.03%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,539,038 (3.03% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 90 - $82,577,741 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,498,352 (own at exit: 3.03%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,498,352 (3.03% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 37 - $81,454,028 exit after 4 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $2,710,790 (own at exit: 3.33%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $2,710,790 (3.33% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 67 - $59,471,387 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $2,249,100 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $2,249,099 (3.78% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 151 - $59,350,263 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $2,057,476 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $2,057,475 (3.47% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 6 - $58,256,011 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $2,423,450 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $2,423,450 (4.16% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 116 - $57,852,407 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $2,005,550 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $2,005,550 (3.47% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 44 - $56,296,783 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,927,433 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,927,432 (5.2% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 20 - $52,148,091 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,410,401 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,410,400 (4.62% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 100 - $50,755,011 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,346,009 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,346,009 (4.62% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 30 - $50,210,915 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,740,645 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,740,645 (3.47% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 176 - $49,883,214 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,729,285 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,729,284 (3.47% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 113 - $49,870,433 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,728,842 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,728,841 (3.47% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 137 - $49,211,284 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,558,987 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,558,986 (5.2% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 152 - $48,466,383 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,240,224 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,240,223 (4.62% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 147 - $48,369,633 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,515,221 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,515,220 (5.2% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 110 - $47,875,599 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $2,212,917 (own at exit: 4.62%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $2,212,916 (4.62% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 187 - $45,946,322 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,737,606 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,737,606 (3.78% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 185 - $45,902,321 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,909,537 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,909,536 (4.16% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 77 - $45,435,655 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,362,654 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,362,654 (5.2% ownership @ exit)
   Check 2: $0 @ $8,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 21 - $44,983,354 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,339,134 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,339,134 (5.2% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 155 - $44,569,269 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,685,529 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,685,528 (3.78% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 57 - $44,085,986 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,667,252 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,667,251 (3.78% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 149 - $43,847,941 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $1,520,062 (own at exit: 3.47%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $1,520,061 (3.47% ownership @ exit)
   Check 2: $0 @ $6,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 45 - $43,506,266 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $1,645,328 (own at exit: 3.78%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $1,645,327 (3.78% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 94 - $43,493,902 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,809,346 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,809,346 (4.16% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 76 - $42,391,206 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,763,474 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,763,474 (4.16% ownership @ exit)
   Check 2: $0 @ $7,000,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 54 - $42,027,994 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $2,185,456 (own at exit: 5.2%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $2,185,455 (5.2% ownership @ exit)
   Check 2: $0 @ $6,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 64 - $40,450,574 exit after 3 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $1,682,744 (own at exit: 4.16%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $1,682,743 (4.16% ownership @ exit)
   Check 2: $0 @ $7,500,000 (0%)
   Check 2 Returns: $0 (0% ownership @ exit)

Company 0 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 1 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 2 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 3 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 4 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 5 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 7 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 8 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 9 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 10 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 11 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 12 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 13 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 14 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 15 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 16 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 17 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 18 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 19 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 22 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 23 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 24 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 25 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 26 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 27 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 28 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 31 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 32 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 33 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 34 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 35 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 36 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 38 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 39 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 40 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 43 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 46 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 47 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 48 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 49 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 50 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 51 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 52 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 53 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 56 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 58 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 59 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 60 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 61 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 62 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 63 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 65 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 66 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 68 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 69 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 70 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 71 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 72 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 73 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 74 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 75 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 78 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 79 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 80 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 81 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 82 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 83 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 84 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 85 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 86 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 87 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 88 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 91 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 92 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 93 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 95 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 96 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 97 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 98 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 99 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 101 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 103 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 104 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 105 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 106 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 107 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 108 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 109 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 111 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 112 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 114 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 115 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 117 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 118 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 119 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 120 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 121 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 122 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 123 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 124 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 125 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 126 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 127 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 128 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 129 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 130 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 131 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 132 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 133 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 134 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 135 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 138 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 139 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 140 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 141 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 142 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 143 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 144 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 145 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 146 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 148 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 150 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 154 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 156 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 157 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 158 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 159 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 160 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 161 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 162 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 163 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 164 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 166 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 167 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 168 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 169 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 170 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 171 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 172 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 173 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 174 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 175 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 177 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 178 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 179 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 180 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 181 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 182 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 183 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 184 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 186 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 188 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 189 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,500,000
Return: $0 (own at exit: 5.91%)
   Check 1: $325,000 @ $5,500,000 (5.91%)
   Check 1 Returns: $0 (5.91% ownership @ exit)

Company 190 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 191 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 192 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 193 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 194 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $6,000,000
Return: $0 (own at exit: 5.42%)
   Check 1: $325,000 @ $6,000,000 (5.42%)
   Check 1 Returns: $0 (5.42% ownership @ exit)

Company 195 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 196 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% ownership @ exit)

Company 197 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $5,000,000
Return: $0 (own at exit: 6.5%)
   Check 1: $325,000 @ $5,000,000 (6.5%)
   Check 1 Returns: $0 (6.5% ownership @ exit)

Company 198 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,500,000
Return: $0 (own at exit: 7.22%)
   Check 1: $325,000 @ $4,500,000 (7.22%)
   Check 1 Returns: $0 (7.22% ownership @ exit)

Company 199 - $0 exit after 1 rounds
Invested: $325,000
Blended Cost Basis: $4,000,000
Return: $0 (own at exit: 8.12%)
   Check 1: $325,000 @ $4,000,000 (8.12%)
   Check 1 Returns: $0 (8.12% 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
$65,000,000
Investments
200
Reserve
0%
Follow-on rate
33%
Follow-on Picking
Above Average Picking

Fork this model

Silicon Valley Pre-Seed Market

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

Company Valuations

Entry Valuation
$4-6M
Follow-on Valuation
$6-8M

Dilution

Dilution Per Round
20%

Outcome Distribution

Probability Exit Rounds
0.75% $10B 8
0.8% $1B 7
0.8% $500M 5
3% $100M 4
15% $50M 3
79.65% $0 1