LBO and Valuation Model

We are a lower mid market food company. We require a simple dynamic LBO and valuation model in xls to be used as our base case in discussions with a PE sponsor. You will be provided with 3 years of annual historical financials and will be expected construct a 10-year model that starts from a proforma transaction closing point (i.e. expected close date 8/30/17), which will be driven by sources and uses and a base set of assumptions run off the proformas. The model should then project out 10 years on a MONTHLY BASIS (for bank borrowing and collateral management base purposes) -- and a summary annual basis given a set of b/s and i/s assumptions (sales growth etc, receivable days etc...). The model should allow for easy data input and IT MUST HAVE THE ABILITY TO BE UPDATED ON A MONTHLY BASIS TO REFLECT ACTUALS. SHOULD HAVE ALL BASIC LBO BELLS AND WHISTLES FOR A PRIVATE COMPANY. We like the Macabus LBO model but it contains a great deal of info that doesn't involve a private transaction.