excel-lbo-modeler

Create leveraged buyout (LBO) models in Excel with sources & uses, debt schedules, cash flow waterfalls, and IRR calculations for private equity analysis Activates when you request "excel lbo modeler" functionality.

Install with Tessl CLI

npx tessl i github:jeremylongshore/claude-code-plugins-plus-skills --skill excel-lbo-modeler

What are skills?

1.49x

Quality

85%

Does it follow best practices?

Impact

88%

1.49x

Average score across 3 eval scenarios

SKILL.md

Review

Evals

Evaluation results

94%

12%

LBO Model for Industrial Components Manufacturer

Complete 6-sheet LBO model structure

Criteria

Without context

With context

Six sheets present

70%

100%

Transaction Summary sections

60%

Uses of funds formula

70%

80%

Sources of funds components

62%

100%

5-year operating model

100%

Debt schedule per tranche

100%

Returns Analysis sheet

100%

Debt Covenants sheet

100%

Transaction fee default

75%

100%

Default assumptions used

62%

100%

Model summary doc

100%

Without context: $0.9248 · 4m 7s · 19 turns · 19 in / 20,356 out tokens

With context: $1.0642 · 3m 55s · 25 turns · 25 in / 17,518 out tokens

84%

36%

Financing Structure and Debt Schedule for a Healthcare Services Acquisition

Debt structure, interest rate defaults, and paydown waterfall

Criteria

Without context

With context

Revolver rate default

50%

100%

Term Loan A rate default

100%

Term Loan B rate default

62%

100%

Subordinated debt rate

100%

Total leverage within range

100%

Equity check percentage

37%

Revolver undrawn at close

100%

Interest = avg balance

75%

Paydown waterfall order

20%

40%

TLA amortization

100%

Over-leverage warning

100%

Financing notes explanation

100%

Without context: $0.5308 · 2m 43s · 14 turns · 13 in / 11,388 out tokens

With context: $0.7988 · 3m 51s · 19 turns · 18 in / 15,718 out tokens

86%

12%

Returns Analysis and Deal Stress-Testing for a Software Platform Acquisition

Returns analysis and sensitivity tables

Criteria

Without context

With context

IRR calculation method

100%

Exit equity waterfall

100%

MoM formula

100%

Sensitivity table 1 axes

60%

100%

Sensitivity table 2 axes

10%

70%

Sensitivity table 3 axes

50%

70%

Exit multiple conservatism

100%

Covenant headroom quantified

100%

Cash flow sweep stated

100%

Three tables present

100%

Returns summary doc

100%

Without context: $0.8231 · 3m 50s · 18 turns · 18 in / 16,899 out tokens

With context: $1.1393 · 4m 28s · 28 turns · 288 in / 19,431 out tokens

Evaluated: 5 days ago
Agent: Claude Code
Model: Claude Sonnet 4.6

Table of Contents

LBO Model for Industrial Components Manufacturer Financing Structure and Debt Schedule for a Healthcare Services Acquisition Returns Analysis and Deal Stress-Testing for a Software Platform Acquisition

Is this your skill?

If you maintain this skill, you can claim it as your own. Once claimed, you can manage eval scenarios, bundle related skills, attach documentation or rules, and ensure cross-agent compatibility.