These are watermarked previews of the real pages. Click any page to see it full screen.

Term Sheet Deal Model

Model a priced round before you sign: pre- and post-money, option pool, convertibles, the pro forma cap table, the exit waterfall, anti-dilution and up to three competing offers.

AED 299.00 + 5% VAT (AED 313.95 incl. VAT)

Excel · 7 sheets

  • Download straight after payment
  • UAE tax invoice with 5% VAT
  • Use across your own company

What’s inside

  • Inputs: round terms, existing cap table, SAFEs and notes converting at Closing, and the liquidation preference
  • Cap table: ownership before and after Closing, fully diluted, ready to paste into the term sheet
  • Exit waterfall: proceeds by holder at each exit value, for non-participating, participating and capped preferences
  • Anti-dilution: the effect of a down round under broad-based, narrow-based and full ratchet methods
  • Offer comparison: up to three term sheets side by side, including the effective pre-money valuation
  • Loaded with the ExampleCo Series A example, with every formula on a separate workings sheet

A template, not legal advice. Laws differ between the UAE (onshore, DIFC and ADGM), Saudi Arabia and the EU, so have the final documents reviewed by counsel in the governing-law jurisdiction.

Need it built around
your business?

An AIONSE consultant can adapt a template to your numbers and processes, or build the model, plan or playbook you need from scratch.