Solved 'WSO Basic LBO Example New' Model??

Hi All-- Odd request here. A week or three I came across an empty model called "WSO - PE Guide - Basic LBO Example-New."

The prompt starts: "Company JKL was taken private by MNO four years ago. As they are approaching the end of their hold period, they have started an auction process to sell the company."

I love the format and model and filled it out. However, I can't find a solution for it anywhere, despite extensive searching. Would anyone have a solved model for this they could share? Thanks in advance.