What_the_Exit_Is_Actually_Worth_Blank.xlsx  (the book's own figures, Chapter 10 and Appendix G)

   1. The Inputs!B5                95
   1. The Inputs!B6                14
   1. The Inputs!B7                8
   1. The Inputs!B8                8.5
   1. The Inputs!B9                0.34
   1. The Inputs!B10               0.8
   1. The Inputs!B11               0.83
   1. The Inputs!B12               0.15
   1. The Inputs!B13               11
   1. The Inputs!B14               4
   1. The Inputs!B15               0.31
   1. The Inputs!B17               4
   1. The Inputs!B18               20
   1. The Inputs!B19               45
   1. The Inputs!B20               0.5
   1. The Inputs!B21               0.5
   6. The Two Clocks!B6            4
   6. The Two Clocks!C6            6
   6. The Two Clocks!B7            12
   6. The Two Clocks!C7            16
   6. The Two Clocks!B8            13
   6. The Two Clocks!C8            13
   6. The Two Clocks!B9            4
   6. The Two Clocks!C9            8
   6. The Two Clocks!B10           3
   6. The Two Clocks!C10           4
   6. The Two Clocks!B16           4
   6. The Two Clocks!C16           4
   6. The Two Clocks!B17           8
   6. The Two Clocks!C17           12
   6. The Two Clocks!B18           8
   6. The Two Clocks!C18           20
   6. The Two Clocks!B19           12
   6. The Two Clocks!C19           52
   6. The Two Clocks!B20           52
   6. The Two Clocks!C20           52
   6. The Two Clocks!B24           18

Result: 9.69 of enterprise value and 8.86 of equity created, 2.2 points of gross IRR, 14.3x on the
two lines the chapter counts, 6.89 protected at full attribution, a break-even product of 0.70,
and a contamination clock of 19 to 32 months.
