World226_SK_Task01
Investment Banking Scenario / Sensitivity AnalysisPrompt
Calculate the sponsor equity value and IRR for FY2030, then report the sponsor equity value in US dollars, rounded to the nearest million, and report the IRR as a percentage rounded to one decimal place. Use the LBO model. Reply straight back to me please, with everything I requested. Use these specs: - Increase the “Secured term loan - USD tranche” leverage from 6.0x to 7.5x LTM EBITDA and decrease the yield from 7.50% to 6.50%. - Hold revenue growth constant at 12.0% per year from FY2026 to...
Files
No task input snapshot for this task (`task_input_files` is null).
Gold Response
Sponsor Equity Value in FY2030 is $22,877 million. IRR in FY2030 is 26.7%.
Rubric (2 criteria)
2 criteria
Traces (6)
completed gemini-3-flash-preview
gemini-3-flash-preview / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
2m 2s 1347.8k tokens 27 steps
completed claude-opus-4-6
claude-opus-4-6 / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
22m 9s 1904.1k tokens 34 steps
completed claude-opus-4-5-20251101
claude-opus-4-5 / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
3m 49s 2527.3k tokens 41 steps
completed opencode-minimax-m2.5-free
opencode-minimax-m2.5-free / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
18m 25s 0 tokens 68 steps
completed opencode-kimi-k2.5-free
opencode-kimi-k2.5-free / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
8m 1s 0 tokens 41 steps
completed modal-zai-org-GLM-5-FP8
modal-zai-org-GLM-5-FP8 / task_5dbc32fe1c0f459b9850ceb5e05ed1a9
64m 41s 0 tokens 31 steps
Input Analysis
- Prompt
- 98 words - 554 chars
- ~127 tokens
- Structure
- 13 sentences - 0 questions
Output Analysis
- Output Type
- Message In Console
- Response
- text - 13 words - 1 lines
- ~17 tokens
- Prompt Tokens
- 128
- Gold Tokens
- 17
- Total Tokens
- 165
- Rubric
- 2 criteria