3.2d (5 points) The following $625 million fund has completed its 10-year life. Information on the fund is below. (in $millions) Investments Carried interest Distribution to LPs Portfolio value after all distrib. (year-end) Management fees 1 50 0 0 3 100 100 0 0 0 150 2 IN 4 150 0 200 5 100 0 70.7 6 0 0 76.4 7 0 8 0 9 0 12.0 17.8 19.2 66.6 71.2 76.9 The fund's RVPI* (assuming carried interest = 0 on the unrealized portion) The fund's TVPI* (assuming carried interest = 0 on the unrealized portion) 176.1 187.8 282.8 305.4 329.8 356.3 410.0 0 50 167.5 12.5 12.5 12.5 12.5 12.5 12.5 12.5 12.5 12.5 12.5 a. Compute, for each year (i.e. as of the end of each year), the total gross multiple of the fund (realized plus unrealized) Hint: the common denominator of those multiples (realized, unrealized, total) should be the cumulative invested capital since the question is about gross multiples. b. Compute, for each year (i.e. as of the end of each year): The fund's DPI* 10 0 116.4 465.1 * DPI, RVPI and TVPI stand for Distributions to Paid-In capital, Residual Value to Paid-In capital and Total Value to Paid-In capital, respectively (reminder: Paid-In capital = contributed capital)