The Venture Capital Returns Model is used to provide an
analysis into an investment return for a VC fund. This model includes a
distribution waterfall and IRRS and NPVs for all partners in the fund and the
fund in total.

The model starts with an Assumptions Section where you can
enter in the amount raised, expected return and net cash flows distributed. The
two cells highlighted in gray are tied to the Sensitivity Analysis at the
bottom. The Venture Capital Waterfall breaks down the Equity Contribution and
the distributions to the LP and GP investors. The allocation percentages for
equity invested and cash flow distributed can be adjusted in the GP/LP
Structure box. Accrued Return is based on the IRR for each tier. After that,
the model contains Net Present Value (NPV) and Internal Rate of Return (IRR)
for each investor and the fund in total. Lastly, there is a sensitivity
analysis for LP IRR based on Cash Invested and YoY Return from the Assumptions
Section.

All cells in blue font are input cells where
custom information can be entered. All cells in black font are formulas set to
streamline the model.