I know you mean well, but this sort of calculation makes my hair stand on end. I'd rather leave unhatched chickens uncounted. It also doesn't account for dilution; that 7% should be more like 2-3%. Plus we had LPs for a while, who will get some of the returns. (Also we've funded 511 startups, not 380.)