Question

# Suppose that a \$1000M VC fund has fees of 2.0 percent per year in all years,...

Suppose that a \$1000M VC fund has fees of 2.0 percent per year in all years, with these fees paid on committed capital in the first five years and on net invested capital for years 6 through 10. You can assume the fund is fully invested by the beginning of year 6, and then realizes 20 percent of its investment capital in each of the following five years. What are the lifetime fees and investment capital for this fund? (net invested capital = invested capital - cost basis of realized investments)

How to calculate the correct answer?

Year 1 2 3 4 5 6 7 8 9 10

Annual

investment

\$169.81 \$169.81 \$169.81 \$169.81 \$169.81

Cumulative

Annual

Investment

\$169.81 \$339.62 \$509.43 \$679.25 \$849.06
Beg Bal of NIC - \$169.81 \$339.62 \$509.43 \$679.25 \$849.06 \$679.25 \$509.43 \$339.62 \$169.81
Management fees \$20 \$20 \$20 \$20 \$20 \$16.98 \$13.58 \$10.19 \$6.79 \$3.40
Change in NIC \$169.81 \$169.81 \$169.81 \$169.81 \$169.81 (\$169.81) (\$169.81) (\$169.81) (\$169.81) (\$169.81)
End Bal of NIC \$169.81 \$339.62 \$509.43 \$679.25 \$849.06 \$679.25 \$509.43 \$339.62 \$169.81 -
accumulated management fees \$20 \$40 \$60 \$80 \$100 \$116.98 \$130.57 \$140.75 \$147.55 \$150.94
Contributed capital \$189.81 \$379.62 \$569.43 \$759.25 \$949.06 \$966.04 \$979.62 \$989.81 \$996.6 \$1000

Investment capital = \$849.06