Calculate Total Invested Capital, Realized Value, Unrealized Value, Total Value, Multiple of Invested Capital and Gross IRR for Company D. Please show calculation.

1) Date: 07/02/09; Cash Flows: -$3,600,000 2) Date: 11/25/09; Cash Flows: -$3,000,000 3) Date: 02/02/10; Cash Flows: -$19,440,000 4) Date: 03/08/10; Cash Flows: -$33,960,000 5) Date: 10/15/10; Cash Flows: $1,440,000 6) Date: 12/21/12; Cash Flows: -$3,000,000 7) Date: 06/26/13; Cash Flows: $3,184,438 8) Date: 06/30/16; Cash Flows: $128,600,000 (Fair Market Value)

\begin{tabular}{|c|r|} \hline Fund I & Company D \\ \hline & \\ \hline 07/02/09 & $3,600,000 \\ \hline 11/25/09 & $3,000,000 \\ \hline 02/02/10 & $19,440,000 \\ \hline 03/08/10 & $33,960,000 \\ \hline 10/15/10 & $1,440,000 \\ \hline 12/21/12 & $3,000,000 \\ \hline 06/26/13 & $3,184,438 \\ \hline 6/30/2016 (Fair Market Value) & $128,600,000 \\ \hline \end{tabular} \begin{tabular}{|c|r|} \hline Fund I & Company D \\ \hline & \\ \hline 07/02/09 & $3,600,000 \\ \hline 11/25/09 & $3,000,000 \\ \hline 02/02/10 & $19,440,000 \\ \hline 03/08/10 & $33,960,000 \\ \hline 10/15/10 & $1,440,000 \\ \hline 12/21/12 & $3,000,000 \\ \hline 06/26/13 & $3,184,438 \\ \hline 6/30/2016 (Fair Market Value) & $128,600,000 \\ \hline \end{tabular}