Vc Term Sheet Waterfall
Calculate Indonesian venture capital startup exit liquidation preference waterfalls across share classes (Seniority, Pari Passu, Participating with Caps, Non-Participating).
Install
$ agentstack add skill-adamriofc-indonesian-business-agent-skills-vc-term-sheet-waterfall ✓ scanned · ✓ verified, works with Claude Code, Cursor, and more.
Security review
✓ PassedNo issues found. Passed automated security review. · v0.1.0 How review works →
- ✓ Prompt-injection patterns
- ✓ Secret / credential exfiltration
- ✓ Dangerous shell & filesystem operations
- ✓ Untrusted network calls
- ✓ Known-malicious package signatures
What it can access
- ✓ Network access No
- ✓ Filesystem access No
- ✓ Shell / process execution No
- ✓ Environment & secrets No
- ✓ Dynamic code execution No
From automated source analysis of v0.1.0. “Used” means the capability is present in the source — more access means more to trust, not that it’s unsafe.
Verified badge
Passed review? Show it. Paste this badge into your README, it links to the public security report.
Links to your public security report.[](https://agentstack.voostack.com/security/report/skill-adamriofc-indonesian-business-agent-skills-vc-term-sheet-waterfall) Reliability & compatibility
Declared compatibility
Compatibility is declared by the source manifest. End-to-end runtime verification is coming, see below.
We're building live execution health for every listing: tool-call success rate, median latency, uptime, and last-checked timestamps, measured, not self-reported. It isn't live yet, so we don't show numbers we can't stand behind.
How agent discovery & health will work →About
VC Startup Exit Liquidation Preference Waterfall
Calculates share payout distributions for Indonesian venture capital investor tiers (Series Seed, Series A, Series B) and common shareholders (founders/employees) during M&A or exit events under Indonesian Company Law (UU No. 40/2007).
Waterfall Distribution Mechanics
- Conversion Evaluation: Evaluates whether non-participating preferred shares achieve higher returns by converting into Common Shares.
- Seniority Preference Waterfall: Distributes liquidation preference payouts in order of tier seniority (e.g. Series B ➔ Series A ➔ Seed).
- Participating Pro-Rata Distribution:
- Participating Preferred: Receives preference payout plus pro-rata share of remaining exit proceeds.
- Cap Limits: Enforces participation cap multiples (e.g. 2x or 3x Cap limit on total investment return).
- Non-Participating Preferred: Does not participate in remaining proceeds after receiving preference payout unless converted.
- Common Shareholders Pool: Remaining exit proceeds after all preferred obligations are distributed to founders and ESOP pools.
Hybrid Execution Model
Pass parameters to engines/term-sheet-waterfall.js:
calculateExitWaterfall({ exitValuation, investorTiers, commonOwnershipPercent })
Worked Example
Input: Exit Valuation Rp 100.000.000.000 (Rp 100B).
- Series B: Rp 20B investment, 1.0x Senior preference, Participating, 15% ownership.
- Series A: Rp 10B investment, 1.0x Pari Passu preference, Non-Participating, 20% ownership.
- Founders / Common: 65% ownership.
Output:
- Series B preference payout: Rp 20.000.000.000.
- Series A converts to Common (20% of 100B = 20B > 10B preference payout).
- Remaining pool after B preference = Rp 80.000.000.000.
- Series B Participating share (15% / 100%) = Rp 12.000.000.000 (Total B payout = Rp 32B / 1.6x).
- Series A converted share = Rp 20.000.000.000 (2.0x).
- Founders / Common share = Rp 48.000.000.000.
Source & license
This open-source skill is cataloged on AgentStack and links to its original source — we do not rehost the code.
- Author: adamriofc
- Source: adamriofc/indonesian-business-agent-skills
- License: MIT
Install and usage instructions live in the source repository linked above.
Reviews
No reviews yet, be the first.
Write a review
Versions
- v0.1.0 Imported from the upstream source.