EFTA01392604

GLOUS128 Patrick Gerschel Notes to Investment Performance Important Information on the Track Record. The Giendower SOF Team spun-oft from Deutsche Ban, and its affiliates ("Deutsche Bank', ai, August 1.2017 and established Glendower Capital: LLP and its affiliates (together. Mikeitrciere ter o:, independent private equity line owned by its partners focused on secondary transactions in private markets The performance inferrnatkan and track record set out in this Presentation in respect of the SOF Funds covers the period time from inception of the SOF Funds to date. including the time prior to the formation of Glendower. when the team were employees of Deutsche Bank In evaluating the track record. each Redeem should note that 0) Carlo Pirzio-Bircai and Charles Smith have been permanent voting members of the SOP Funds investment comnettees simee inception: (ii) Chi Cheung. Francesco Rigamonti and Adam Graev have attended as observers the majority of investment committees of the SOF Funds since inception. they were appointed in December 2011 during the SOF II investment period as voting members on a rotational basis and have been permanent voting members since January 2013: (iii) other employees of Deutsche Bank who were not part of the SOF investment team and that have net joined Glendower were involved at different ernes on the investment committees of the SOF Funds and the investment decision-making process in respect of the investments made by the SOF Funds and fiv) in connection with the investments comprising the track record, the Glendower investment professionals were part of a larger group within Deutsche Bank. The investment performance included herein is intended solely to provide Recipients with information about the Glendower SOF Team's investment experience. The performance information provided herein has been prepared by Deutsche Alternative Asset Management (Global) Limited ("DAAMIG)L") and provided to Glendower and relates to the SOF Funds and the related individual underlying transactions, in respect of which the Glendower SOF Team were involved in their capacity as portfolio managers andior investment committee members while employed at Deutsche Bank. Giendower takes responsibility for its use et this performance information and its compliance with all applicable taws, regulati s, rules and guidelines. including, but not limited to, the Investment Advisers Act of 1940, as amended, and in particular. Rule 204-2 thereunder, and DAAM(G)L takes no responsibility for the use of such performance information try Glendower. Investment returns. Unless otherwise stated, returns are as of September 30, 2017. are unaudited and are illustrative only. As used herein and unless otherwise indicated, 'Gross IRR" and Net IRR" shall mean an agar-agate. compound. annual, gross or net as applicable. internal rate of return on investments, based on daily cash Nees. Calculations are presented based on actual cash flows to and from limited partners All IRRs are presented on a -gross' basis unless otherwise slated , they do not reflect the priority profit share, carried interest. taxes. transaction costs in connection wdh the disposition of unrealized investments and other expenses that are borne by investors in the applicable funds, all of which will reduce rattans and, in the aggregate: are expected to to substantell Net IRR is presented after deducting all poorly profit share. carted interest, taxes. trarisakin costs and other fees and expenses (other than taxes borne or to be borne by investors. Included as a result of an investor's domicile). Further, note that the calculation methodology adopted to calculate Net IRR In respect of the SOF Funds Is impacted by the SOF Funds' use of subscription line facilities. Returns earoct purchase price netting in all instances where subscription credit lines. payment deferrals: and permanent fund borrowing have been utaized. Although manager maintains flexibility to do so, capital has not been recycled to dale. Distributions to Paid-In Capital (-DPIM represents aggregate distributions to Investor; in the SOF Funds relative to aggregate capital contributions to the SOF Funds. Residual Value to Paid-in Capital i*RVPI-) represents the value of the SOF Funds investors' interest held with the SOF Funds relative to aggregate capital contributions to the SOF Funds. net of the SOF Funds' tarred interest. management fees and other expenses. Total Value to Paid-in Capital (l -VPI"): TVPI =DPI 4- RVPI Gross multiple represents Tolal Value divided by Funded Capital. Net fund data met TVPI, etc.) net performance data reflects amounts net of the SOF Funds' carried Interest. management fees and other expenses. Valuations. Valuations of unrealized investments are generally based on a good faith and reasonable determination by the general partner of the relevant investment hind. My such valuation of unrealized investment will be based on assumptions that such general partner believes are reasonable under the ckctimstannes. the actual realized returns on unrealized investments will depend on, among other factors. future operating results, the value of the assets and market conditions at the time of disposItion, any related transaction costs and the timing and manner of sate, all of which may differ from the assumptions on which the valuations used in the prior performance data contained herein are based. Accordingly. the actual realized returns generated by these unrealized investments may differ materially from the returns indicated herein. Target returns. The targeted returns (the "Targets') presented herein are based on Glendowees views regarding the returns on investments that such funds may be able to achieve durinu their respective terms based on the investment performance of similar investments, current market concelone, potential investment opportunities that are being reviewed or have recently been reviewed. availability of financing and certain assumptions about investing conditions and market fluctuation or recovery The Targets are also based on models. estimates, and assumptions about performance believed to be reasonable under the circumstances. There is no guarantee that the facts upon which such assumptions are based will materialize as anticipated and will be applicable to such funds' investments. €ndividual investments made by such funds rray have anticipated returns below or above the Targets The Targets are hypothetical and are neither a guarantee nor a predction or projection of future performance. A broad range of risks could cause the funds to tail to meet thee Targets. As with other gross returns. gross Targets do not reflect the priority profit share, 'carried interest,' taxes, transaction costs in connection with the disposition of unrealized investments and caner expenses that will be borne by investors, which will reduce returns and, in the aggregate, are expected to be substantal. Glendower Capita{ SIR OILY CONFDENTAL 60 CONFIDENTIAL - PURSUANT TO FED. R. CRI M. P. 6(e) DB-SDNY-0097853 CONFIDENTIAL SDNY_GM_00244037 EFTA01392604