[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"doc-detail-169570-en":3,"doc-seo-169570-105":28,"detail-sidebar-cat-1-en-105":80},{"code":4,"msg":5,"data":6},0,"success",{"doc_id":7,"user_id":8,"nickname":9,"user_avatar":10,"doc_module":11,"category_id":12,"category_name":13,"doc_title":14,"doc_description":15,"doc_content":16,"file_id":17,"file_url":18,"file_type":19,"file_size":20,"view_count":11,"is_deleted":4,"is_public":11,"is_downloadable":11,"audit_status":11,"page_count":11,"language":21,"language_code":22,"site_id":23,"html_lang":22,"table_of_contents":24,"faqs":25,"seo_title":26,"seo_description":15,"update_tm":27,"read_time":4},169570,962084925636,"Sophia Brooks","https://ap-avatar.wpscdn.com/davatar_994ba38a5ba835b3df7d355c54d3ed8d",1,158,"General","Best-Practices-LBO-Model-Template","Financial modeling template for leveraged buyout (LBO) analysis, structured around multi-year projections and metric tracking across operating and exit scenarios. The sheet includes timeline sections spanning multiple years, with computed values for earn-out achievements (e.g., 2021 and 2022), and detailed cash flow or valuation inputs such as entry and exit amounts. It supports scenario comparison through multiple calculated lines, enabling assessment of performance, payoffs, and outcomes under different assumptions.","0\n1\n2\n3\n44365\n4\n5\n6\n5\n7\n2020\n8\n2025\n9\n16971.68\n10\n50720.4342528184\n11\n0\n12\n33748.7542528184\n13\n500\n14\n10000\n15\n2.98853350126908\n16\n5000\n17\n0.244777202212359\n18\n0.05\n19\n100\n20\n-500\n21\n22\n23\n1\n24\n0\n25\n8\n2019\n2020\n2021\n26\n20\n60\n20\n27\n28\n8\nGJ21\nGJ22\n29\n30\n31\n30\n31\n32\n36000\n38000\n38000\n40000\n0.5\n27\n33\n4500\n5000\n5500\n6500\n0.5\n34\n21471.68\nErreichung Earn-out 2021\n5000\nEarn-out 2021\n5000\nErreichung Earn-out 2022\n0\nEarn-out 2022\n0\n35\n36\n37\n16971.68\n0.629240744365942\n38\n10000\n0.370759255634058\n39\n2.77546489036914\n40\n1500\n41\n1935.33333333333\n44420\n42\n43\n44365\n44\n2020\n8\n2025\n5\n45\n2019\n2020\n2021\n46\n2025\n47\n3358.96\n33\n6362.24759001216\n48\n8\n48\n8\n49\n6.61779279501148\n49\n7.00867410161091\n50\n51\n26871.68\n51\n50897.9807200973\n52\n100\n52\n5322.45353272115\n53\n-500\n53\n-5500\n54\n26471.68\n54\n50720.4342528184\n21\n21\n22\n55\n22\n55\n23\n1\n26471.68\n23\n1\n50720.4342528184\n24\n0\n0\n24\n0\n0\n56\n0\n23\n1\n26471.68\n24\n0\n0\n57\n34\n21471.68\n58\n5000\n59\n0\n13\n500\n36\n37\n16971.68\n0.629240744365942\n38\n10000\n0.370759255634058\n60\n2.77546489036914\n61\n5000\n62\n5000\n0.5\n18\n0.05\n0.5\n40\n1500\n63\n1935.33333333333\n64\n43\n44365\n44\n2020\n8\n2025\n5\n2017\n2018\n2019\n2020\n2021\n2022\n2023\n2024\n2025\n65\n66\n66\n66\n67\n68\n68\n68\n68\n68\n17-20\n20-22\n22-25\n69\n35000\n32000\n32000\n33000\n35640\n37778.4\n40045.104\n42447.81024\n44994.6788544\n-0.019422406691933\n0.0699532700076204\n0.0600000000000001\n70\n-16457\n-13168\n-10067\n-11700\n-12652.2\n-13486.8888\n-14616.46296\n-15705.6897888\n-16873.0045704\n-0.107492794766207\n0.0736505662744926\n0.0775238272276122\n71\n18543\n18832\n21933\n21300\n22987.8\n24291.5112\n25428.64104\n26742.1204512\n28121.674284\n0.0472889831528993\n0.0679169140018654\n0.0500151051854945\n72\n-14752\n-14456\n-14069\n-15400\n-16394.4\n-17000.28\n-17219.39472\n-17615.8412496\n-17997.87154176\n0.0144327752872448\n0.0506732535447383\n0.0191896963505687\n73\n-3077\n-2919\n-2796\n-2597\n-2744.28\n-2833.38\n-3003.3828\n-3098.69014752\n-3149.627519808\n-0.0549644387270588\n0.0445192234531948\n0.0359006942739548\n74\n467\n364\n327\n300\n249.48\n264.4488\n280.315728\n275.91076656\n287.96594466816\n-0.137151017341844\n-0.0611198159509383\n0.0288052613578968\n75\n1181\n1821\n5395\n3603\n4098.6\n4722.3\n5486.179248\n6303.49982064\n7262.14116710016\n0.450345443347876\n0.144839632952588\n0.154260155786633\n76\n-851\n-787\n-695\n-700\n-712.8\n-755.568\n-800.90208\n-848.9562048\n-899.893577088\n-0.0630361685322559\n0.0389335191160487\n0.0600000000000001\n77\n330\n1034\n4700\n2903\n3385.8\n3966.732\n4685.277168\n5454.54361584\n6362.24759001216\n1.06432322479988\n0.168941862329357\n0.170557006232618\n78\n0\n0\n0\n0\n0\n0\n0\n0\n0\n-\n-\n-\n79\n330\n1034\n4700\n2903\n3385.8\n3966.732\n4685.277168\n5454.54361584\n6362.24759001216\n1.06432322479988\n0.168941862329357\n0.170557006232618\n80\n81\n-0.0857142857142857\n0\n0.03125\n0.08\n0.06\n0.06\n0.06\n0.06\n82\n71\n0.5298\n0.5885\n0.68540625\n0.645454545454546\n0.645\n0.643\n0.635\n0.63\n0.625\n72\n-0.421485714285714\n-0.45175\n-0.43965625\n-0.466666666666667\n-0.46\n-0.45\n-0.43\n-0.415\n-0.4\n73\n-0.0879142857142857\n-0.09121875\n-0.087375\n-0.0786969696969697\n-0.077\n-0.075\n-0.075\n-0.073\n-0.07\n74\n0.0133428571428571\n0.011375\n0.01021875\n0.00909090909090909\n0.007\n0.007\n0.007\n0.0065\n0.0064\n75\n0.0337428571428571\n0.05690625\n0.16859375\n0.109181818181818\n0.115\n0.125\n0.137\n0.1485\n0.1614\n83\n-0.0243142857142857\n-0.02459375\n-0.02171875\n-0.0212121212121212\n-0.02\n-0.02\n-0.02\n-0.02\n-0.02\n77\n0.00942857142857143\n0.0323125\n0.146875\n0.087969696969697\n0.095\n0.105\n0.117\n0.1285\n0.1414\n84\n85\n2017\n2018\n2019\n2020\n2021\n2022\n2023\n2024\n2025\n32\n35000\n32000\n32000\n33000\n35640\n37778.4\n40045.104\n42447.81024\n44994.6788544\n86\n0.0337428571428571\n0.05690625\n0.16859375\n0.109181818181818\n0.115\n0.125\n0.137\n0.1485\n0.1614\n87\n-\n-0.0857142857142857\n0\n0.03125\n0.08\n0.06\n0.06\n0.06\n0.06\n88\nEXIT\n50720.4342528184\nENTRY\n26471.68","cbCaiswamlvSxdYm","https://ap.wps.com/l/cbCaiswamlvSxdYm","xlsx",75540,"English","en",105,"","[{\"question\":\"What key deal figures are included?\",\"answer\":\"The sheet contains deal boundary figures such as ENTRY and EXIT amounts, which anchor the modeling of value changes over the period.\"}]","Best-Practices-LBO-Model-Template | XLSX",1788257487,{"code":4,"msg":29,"data":30},"ok",{"site_id":23,"language":22,"slug":31,"title":14,"keywords":24,"description":15,"schema_data":32,"social_meta":75,"head_meta":77,"extra_data":79,"updated_unix":27},"best-practices-lbo-model-template",{"@graph":33,"@context":74},[34,51,65],{"@type":35,"itemListElement":36},"BreadcrumbList",[37,41,45,48],{"item":38,"name":39,"@type":40,"position":11},"https://docshare.wps.com","Home","ListItem",{"item":42,"name":43,"@type":40,"position":44},"https://docshare.wps.com/template/","Template",2,{"item":46,"name":13,"@type":40,"position":47},"https://docshare.wps.com/template/general/",3,{"item":49,"name":14,"@type":40,"position":50},"https://docshare.wps.com/template/best-practices-lbo-model-template/169570/",4,{"url":49,"name":14,"@type":52,"author":53,"headline":14,"publisher":55,"fileFormat":58,"inLanguage":22,"description":15,"dateModified":59,"datePublished":59,"encodingFormat":58,"isAccessibleForFree":60,"interactionStatistic":61},"DigitalDocument",{"name":9,"@type":54},"Person",{"url":38,"name":56,"@type":57},"DocShare","Organization","application/vnd.openxmlformats-officedocument.spreadsheetml.sheet","2026-09-01",true,{"@type":62,"interactionType":63,"userInteractionCount":11},"InteractionCounter",{"@type":64},"ViewAction",{"@type":66,"mainEntity":67},"FAQPage",[68],{"name":69,"@type":70,"acceptedAnswer":71},"What key deal figures are included?","Question",{"text":72,"@type":73},"The sheet contains deal boundary figures such as ENTRY and EXIT amounts, which anchor the modeling of value changes over the period.","Answer","https://schema.org",{"og:url":49,"og:type":76,"og:title":14,"og:site_name":56,"og:description":15},"article",{"robots":78,"canonical":49},"index,follow",{"doc_id":7,"site_id":23},{"code":4,"msg":5,"data":81},[82,87,92,97,102,107,112,117,122],{"id":83,"doc_module":11,"doc_module_name":43,"category_name":84,"show_sort_weight":85,"slug":86},11,"Presentations",90,"presentations",{"id":88,"doc_module":11,"doc_module_name":43,"category_name":89,"show_sort_weight":90,"slug":91},12,"Resumes",80,"resumes",{"id":93,"doc_module":11,"doc_module_name":43,"category_name":94,"show_sort_weight":95,"slug":96},14,"Invoices",70,"invoices",{"id":98,"doc_module":11,"doc_module_name":43,"category_name":99,"show_sort_weight":100,"slug":101},15,"Posters",60,"posters",{"id":103,"doc_module":11,"doc_module_name":43,"category_name":104,"show_sort_weight":105,"slug":106},16,"Social Media",50,"social-media",{"id":108,"doc_module":11,"doc_module_name":43,"category_name":109,"show_sort_weight":110,"slug":111},17,"Forms",40,"forms",{"id":113,"doc_module":11,"doc_module_name":43,"category_name":114,"show_sort_weight":115,"slug":116},18,"Letters",30,"letters",{"id":118,"doc_module":11,"doc_module_name":43,"category_name":119,"show_sort_weight":120,"slug":121},21,"Paper Templates",5,"papers-templates",{"id":12,"doc_module":11,"doc_module_name":43,"category_name":13,"show_sort_weight":4,"slug":123},"general-158"]