[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"skill:01M7D7DVXFPFS52VBD8XQECTTV":3,"skill-same:01M7D7DVXFPFS52VBD8XQECTTV":68},{"skillNo":4,"name":5,"nameZh":6,"description":7,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":16,"categories":17,"keywords":18,"publishedAt":19,"linkOnly":20,"markdownContent":21,"markdownBody":22,"frontMatter":23,"refName":46,"commitSha":47,"skillDirectory":48,"forksCount":14,"repositoryHtmlUrl":49,"repositoryHomepageUrl":6,"ownerHtmlUrl":50,"ownerBlogUrl":51,"ownerDescription":52,"updatedAt":53,"install":54,"resources":67},"01M7D7DVXFPFS52VBD8XQECTTV","merger-model",null,"Build accretion\u002Fdilution (merger) models in Excel — pro-forma P&L, synergies, financing mix, EPS impact. Pairs with excel-author. Use for M&A pitches, board materials, or deal evaluation.","GrupoANDevelopment-m\u002Falberto-ai","GrupoANDevelopment-m","https:\u002F\u002Favatars.githubusercontent.com\u002Fu\u002F257455179?v=4","01M7D69X2N2KEVN0SJF6WGM6SH","Antônio  Ndombe","01M7D69X3P5JTT8H8S904N3888",0,"Apache-2.0","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fskills\u002Foptional\u002Ffinance\u002Fmerger-model\u002FSKILL.md",[],[],"2026-11-15 14:19:17",false,"---\nname: merger-model\ndescription: Build accretion\u002Fdilution (merger) models in Excel — pro-forma P&L, synergies, financing mix, EPS impact. Pairs with excel-author. Use for M&A pitches, board materials, or deal evaluation.\nversion: 1.0.0\nauthor: Anthropic (adapted by Nous Research)\nlicense: Apache-2.0\nplatforms: [linux, macos, windows]\nmetadata:\n  hermes:\n    tags: [finance, m-and-a, merger, accretion-dilution, excel, openpyxl, modeling, investment-banking]\n    related_skills: [excel-author, pptx-author, dcf-model, 3-statement-model]\n---\n\n## Environment\n\nThis skill assumes **headless openpyxl** — you are producing an .xlsx file on disk.\nFollow the `excel-author` skill's conventions for cell coloring, formulas, named ranges, and sensitivity tables.\nRecalculate before delivery: `python \u002Fpath\u002Fto\u002Fexcel-author\u002Fscripts\u002Frecalc.py .\u002Fout\u002Fmodel.xlsx`.\n\n# Merger Model\n\nBuild accretion\u002Fdilution analysis for M&A transactions. Models pro forma EPS impact, synergy sensitivities, and purchase price allocation. Use when evaluating a potential acquisition, preparing merger consequences analysis for a pitch, or advising on deal terms.\n\n## Workflow\n\n### Step 1: Gather Inputs\n\n**Acquirer:**\n- Company name, current share price, shares outstanding\n- LTM and NTM EPS (GAAP and adjusted)\n- P\u002FE multiple\n- Pre-tax cost of debt, tax rate\n- Cash on balance sheet, existing debt\n\n**Target:**\n- Company name, current share price, shares outstanding (if public)\n- LTM and NTM EPS or net income\n- Enterprise value or equity value\n\n**Deal Terms:**\n- Offer price per share (or premium to current)\n- Consideration mix: % cash vs. % stock\n- New debt raised to fund cash portion\n- Expected synergies (revenue and cost) and phase-in timeline\n- Transaction fees and financing costs\n- Expected close date\n\n### Step 2: Purchase Price Analysis\n\n| Item | Value |\n|------|-------|\n| Offer price per share | |\n| Premium to current | |\n| Equity value | |\n| Plus: net debt assumed | |\n| Enterprise value | |\n| EV \u002F EBITDA implied | |\n| P\u002FE implied | |\n\n### Step 3: Sources & Uses\n\n| Sources | $ | Uses | $ |\n|---------|---|------|---|\n| New debt | | Equity purchase price | |\n| Cash on hand | | Refinance target debt | |\n| New equity issued | | Transaction fees | |\n| | | Financing fees | |\n| **Total** | | **Total** | |\n\n### Step 4: Pro Forma EPS (Accretion \u002F Dilution)\n\nCalculate year-by-year (Year 1-3):\n\n| | Standalone | Pro Forma | Accretion\u002F(Dilution) |\n|---|-----------|-----------|---------------------|\n| Acquirer net income | | | |\n| Target net income | | | |\n| Synergies (after tax) | | | |\n| Foregone interest on cash (after tax) | | | |\n| New debt interest (after tax) | | | |\n| Intangible amortization (after tax) | | | |\n| Pro forma net income | | | |\n| Pro forma shares | | | |\n| **Pro forma EPS** | | | |\n| **Accretion \u002F (Dilution) %** | | | |\n\n### Step 5: Sensitivity Analysis\n\n**Accretion\u002FDilution vs. Synergies and Offer Premium:**\n\n| | $0M syn | $25M syn | $50M syn | $75M syn | $100M syn |\n|---|---------|----------|----------|----------|-----------|\n| 15% premium | | | | | |\n| 20% premium | | | | | |\n| 25% premium | | | | | |\n| 30% premium | | | | | |\n\n**Accretion\u002FDilution vs. Cash\u002FStock Mix:**\n\n| | 100% cash | 75\u002F25 | 50\u002F50 | 25\u002F75 | 100% stock |\n|---|-----------|-------|-------|-------|------------|\n| Year 1 | | | | | |\n| Year 2 | | | | | |\n\n### Step 6: Breakeven Synergies\n\nCalculate the minimum synergies needed for the deal to be EPS-neutral in Year 1.\n\n### Step 7: Output\n\n- Excel workbook with:\n  - Assumptions tab\n  - Sources & uses\n  - Pro forma income statement\n  - Accretion\u002Fdilution summary\n  - Sensitivity tables\n  - Breakeven analysis\n- One-page merger consequences summary for pitch book\n\n## Important Notes\n\n- Always show both GAAP and adjusted (cash) EPS where relevant\n- Stock deals: use acquirer's current price for exchange ratio, note dilution from new shares\n- Include purchase price allocation — goodwill and intangible amortization matter for GAAP EPS\n- Synergy phase-in is critical — Year 1 is often only 25-50% of run-rate synergies\n- Don't forget foregone interest income on cash used and new interest expense on debt raised\n- Tax rate on synergies and interest adjustments should match the acquirer's marginal rate\n\n\n## Data sources — MCP first, web fallback\n\nMany passages below say \"use the S&P Kensho MCP \u002F Daloopa MCP \u002F FactSet MCP\". Those are commercial financial-data MCPs from the original Cowork plugin context. In Hermes:\n\n- **If you have any structured financial-data MCP configured** (Hermes supports MCP — see `native-mcp` skill), prefer it for point-in-time comps, precedent transactions, and filings.\n- **Otherwise**, fall back to:\n  - `web_search` \u002F `web_extract` against SEC EDGAR (`https:\u002F\u002Fwww.sec.gov\u002Fcgi-bin\u002Fbrowse-edgar`) for US filings\n  - Company IR pages for press releases, earnings decks\n  - `browser_navigate` for interactive data portals\n  - User-provided data (explicitly ask when the context doesn't have it)\n- **Never fabricate**. If a multiple, precedent, or filing number can't be sourced, flag the cell as `[UNSOURCED]` and surface it to the user.\n\n## Attribution\n\nThis skill is adapted from Anthropic's Claude for Financial Services plugin suite (Apache-2.0). The Office-JS \u002F Cowork live-Excel paths have been removed; this version targets headless openpyxl via the `excel-author` skill's conventions. Original: https:\u002F\u002Fgithub.com\u002Fanthropics\u002Ffinancial-services\n","## Environment\n\nThis skill assumes **headless openpyxl** — you are producing an .xlsx file on disk.\nFollow the `excel-author` skill's conventions for cell coloring, formulas, named ranges, and sensitivity tables.\nRecalculate before delivery: `python \u002Fpath\u002Fto\u002Fexcel-author\u002Fscripts\u002Frecalc.py .\u002Fout\u002Fmodel.xlsx`.\n\n# Merger Model\n\nBuild accretion\u002Fdilution analysis for M&A transactions. Models pro forma EPS impact, synergy sensitivities, and purchase price allocation. Use when evaluating a potential acquisition, preparing merger consequences analysis for a pitch, or advising on deal terms.\n\n## Workflow\n\n### Step 1: Gather Inputs\n\n**Acquirer:**\n- Company name, current share price, shares outstanding\n- LTM and NTM EPS (GAAP and adjusted)\n- P\u002FE multiple\n- Pre-tax cost of debt, tax rate\n- Cash on balance sheet, existing debt\n\n**Target:**\n- Company name, current share price, shares outstanding (if public)\n- LTM and NTM EPS or net income\n- Enterprise value or equity value\n\n**Deal Terms:**\n- Offer price per share (or premium to current)\n- Consideration mix: % cash vs. % stock\n- New debt raised to fund cash portion\n- Expected synergies (revenue and cost) and phase-in timeline\n- Transaction fees and financing costs\n- Expected close date\n\n### Step 2: Purchase Price Analysis\n\n| Item | Value |\n|------|-------|\n| Offer price per share | |\n| Premium to current | |\n| Equity value | |\n| Plus: net debt assumed | |\n| Enterprise value | |\n| EV \u002F EBITDA implied | |\n| P\u002FE implied | |\n\n### Step 3: Sources & Uses\n\n| Sources | $ | Uses | $ |\n|---------|---|------|---|\n| New debt | | Equity purchase price | |\n| Cash on hand | | Refinance target debt | |\n| New equity issued | | Transaction fees | |\n| | | Financing fees | |\n| **Total** | | **Total** | |\n\n### Step 4: Pro Forma EPS (Accretion \u002F Dilution)\n\nCalculate year-by-year (Year 1-3):\n\n| | Standalone | Pro Forma | Accretion\u002F(Dilution) |\n|---|-----------|-----------|---------------------|\n| Acquirer net income | | | |\n| Target net income | | | |\n| Synergies (after tax) | | | |\n| Foregone interest on cash (after tax) | | | |\n| New debt interest (after tax) | | | |\n| Intangible amortization (after tax) | | | |\n| Pro forma net income | | | |\n| Pro forma shares | | | |\n| **Pro forma EPS** | | | |\n| **Accretion \u002F (Dilution) %** | | | |\n\n### Step 5: Sensitivity Analysis\n\n**Accretion\u002FDilution vs. Synergies and Offer Premium:**\n\n| | $0M syn | $25M syn | $50M syn | $75M syn | $100M syn |\n|---|---------|----------|----------|----------|-----------|\n| 15% premium | | | | | |\n| 20% premium | | | | | |\n| 25% premium | | | | | |\n| 30% premium | | | | | |\n\n**Accretion\u002FDilution vs. Cash\u002FStock Mix:**\n\n| | 100% cash | 75\u002F25 | 50\u002F50 | 25\u002F75 | 100% stock |\n|---|-----------|-------|-------|-------|------------|\n| Year 1 | | | | | |\n| Year 2 | | | | | |\n\n### Step 6: Breakeven Synergies\n\nCalculate the minimum synergies needed for the deal to be EPS-neutral in Year 1.\n\n### Step 7: Output\n\n- Excel workbook with:\n  - Assumptions tab\n  - Sources & uses\n  - Pro forma income statement\n  - Accretion\u002Fdilution summary\n  - Sensitivity tables\n  - Breakeven analysis\n- One-page merger consequences summary for pitch book\n\n## Important Notes\n\n- Always show both GAAP and adjusted (cash) EPS where relevant\n- Stock deals: use acquirer's current price for exchange ratio, note dilution from new shares\n- Include purchase price allocation — goodwill and intangible amortization matter for GAAP EPS\n- Synergy phase-in is critical — Year 1 is often only 25-50% of run-rate synergies\n- Don't forget foregone interest income on cash used and new interest expense on debt raised\n- Tax rate on synergies and interest adjustments should match the acquirer's marginal rate\n\n\n## Data sources — MCP first, web fallback\n\nMany passages below say \"use the S&P Kensho MCP \u002F Daloopa MCP \u002F FactSet MCP\". Those are commercial financial-data MCPs from the original Cowork plugin context. In Hermes:\n\n- **If you have any structured financial-data MCP configured** (Hermes supports MCP — see `native-mcp` skill), prefer it for point-in-time comps, precedent transactions, and filings.\n- **Otherwise**, fall back to:\n  - `web_search` \u002F `web_extract` against SEC EDGAR (`https:\u002F\u002Fwww.sec.gov\u002Fcgi-bin\u002Fbrowse-edgar`) for US filings\n  - Company IR pages for press releases, earnings decks\n  - `browser_navigate` for interactive data portals\n  - User-provided data (explicitly ask when the context doesn't have it)\n- **Never fabricate**. If a multiple, precedent, or filing number can't be sourced, flag the cell as `[UNSOURCED]` and surface it to the user.\n\n## Attribution\n\nThis skill is adapted from Anthropic's Claude for Financial Services plugin suite (Apache-2.0). The Office-JS \u002F Cowork live-Excel paths have been removed; this version targets headless openpyxl via the `excel-author` skill's conventions. Original: https:\u002F\u002Fgithub.com\u002Fanthropics\u002Ffinancial-services\n",{"name":5,"author":24,"license":15,"version":25,"metadata":26,"platforms":42,"description":7},"Anthropic (adapted by Nous Research)","1.0.0",{"hermes":27},{"tags":28,"related_skills":37},[29,30,31,32,33,34,35,36],"finance","m-and-a","merger","accretion-dilution","excel","openpyxl","modeling","investment-banking",[38,39,40,41],"excel-author","pptx-author","dcf-model","3-statement-model",[43,44,45],"linux","macos","windows","main","eac438ea9216a7cb8a570cab803eb01eeafc6793","skills\u002Foptional\u002Ffinance\u002Fmerger-model","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m","https:\u002F\u002Fid-preview--d5bef06d-6c9e-4563-a3d4-a855b9d61610.lovable.app\u002F","Eu sou Antonio B. B. Ndombe \r\nEu sou um Pesquisador e desenvolvedor de sistema autonomia cognitivos, fundador de sistemas ODCs ( organismos digital conscientes)","2026-11-04 06:53:39",{"source":8,"skillName":5,"commands":55,"prompt":65,"zipAvailable":66},[56,59,62],{"tool":57,"command":58},"npx","npx skills add GrupoANDevelopment-m\u002Falberto-ai --skill merger-model",{"tool":60,"command":61},"bunx","bunx skills add GrupoANDevelopment-m\u002Falberto-ai --skill merger-model",{"tool":63,"command":64},"pnpm","pnpm dlx skills add GrupoANDevelopment-m\u002Falberto-ai --skill merger-model","安装技能，技能地址：https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fskills\u002Foptional\u002Ffinance\u002Fmerger-model\u002FSKILL.md",true,[],[69,76,83,90,97,104],{"skillNo":70,"name":71,"nameZh":6,"description":72,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":73,"categories":74,"keywords":75,"publishedAt":19},"01M7DASC6FSCJP49JZBSK0NY1Z","nemoclaw-user-reference","Describes the NemoClaw integration layer and blueprint architecture and how they orchestrate compatible agent sandboxes. Use when looking up architecture, agent integration, plugin structure, or blueprint design. Trigger keywords - nemoclaw architecture, nemoclaw agent architecture, nemoclaw plugin blueprint structure, nemoclaw vs openshell, which cli, nemoclaw cli, openshell cli, sandbox commands, nemoclaw cli commands, nemoclaw command reference, nemoclaw network policy, sandbox egress control operator approval, nemoclaw troubleshooting, nemoclaw debug sandbox issues.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-reference\u002FSKILL.md",[],[],{"skillNo":77,"name":78,"nameZh":6,"description":79,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":80,"categories":81,"keywords":82,"publishedAt":19},"01M7DAS5S79VK33XFGVAM2TFWF","nemoclaw-user-overview","Explains how OpenClaw, OpenShell, and NemoClaw form the ecosystem, NemoClaw's position in the stack, what NemoClaw adds beyond the community sandbox, and when to prefer NemoClaw versus integrating OpenShell and OpenClaw directly. Use when users ask about the relationship between OpenClaw, OpenShell, and NemoClaw, or when to use NemoClaw versus OpenShell. Trigger keywords - nemoclaw ecosystem, openclaw openshell, nemoclaw vs openshell, sandboxed openclaw, how nemoclaw works, nemoclaw sandbox lifecycle blueprint, nemoclaw overview, openclaw always-on assistants, nvidia openshell, nvidia nemotron, nemoclaw release notes, nemoclaw changelog.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-overview\u002FSKILL.md",[],[],{"skillNo":84,"name":85,"nameZh":6,"description":86,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":87,"categories":88,"keywords":89,"publishedAt":19},"01M7DAS0PQEMET5MNGZ1ABSZVS","nemoclaw-user-monitor-sandbox","Inspects sandbox health, traces agent behavior, and diagnoses problems. Use when monitoring a running sandbox, debugging agent issues, or checking sandbox logs. Trigger keywords - monitor nemoclaw sandbox, debug nemoclaw agent issues.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-monitor-sandbox\u002FSKILL.md",[],[],{"skillNo":91,"name":92,"nameZh":6,"description":93,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":94,"categories":95,"keywords":96,"publishedAt":19},"01M7DARQYGF7E9A69VH6S3CGN9","nemoclaw-user-manage-sandboxes","Explains operational tasks after the quickstart: listing sandboxes, status and health checks, logs, diagnostics, port forwards, multiple sandboxes, credential reset, rebuilds, network presets, upgrades, and uninstall. Trigger keywords - manage nemoclaw sandboxes, nemoclaw status, nemoclaw list, nemoclaw dashboard port, nemoclaw rebuild, nemoclaw upgrade sandboxes, nemoclaw uninstall, sandbox mutability, sandbox runtime configuration, sandbox rebuild, nemoclaw backup, nemoclaw restore, workspace backup, openshell sandbox download upload, nemoclaw messaging channels, nemoclaw telegram, nemoclaw discord, nemoclaw slack, nemoclaw wechat, nemoclaw whatsapp, openshell channel messaging, nemoclaw workspace files, soul.md, user.md, identity.md, agents.md, sandbox persistence.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-manage-sandboxes\u002FSKILL.md",[],[],{"skillNo":98,"name":99,"nameZh":6,"description":100,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":101,"categories":102,"keywords":103,"publishedAt":19},"01M7DARH8BRTG51TRCAB7YWDJ4","nemoclaw-user-manage-policy","Adds, removes, or modifies allowed endpoints in the sandbox policy. Use when customizing network policy, changing egress rules, or configuring sandbox endpoint access. Trigger keywords - customize nemoclaw network policy, sandbox egress policy configuration, nemoclaw integration policy examples, post-install policy setup, openshell approval workflow, policy preset, nemoclaw approve network requests, sandbox egress approval tui.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-manage-policy\u002FSKILL.md",[],[],{"skillNo":105,"name":106,"nameZh":6,"description":107,"descriptionZh":6,"repositoryFullName":8,"ownerLogin":9,"ownerAvatarUrl":10,"ownerAccountNo":11,"ownerDisplayName":12,"repositoryNo":13,"starsCount":14,"licenseSpdxId":15,"licenseFileUrl":6,"sourceHtmlUrl":108,"categories":109,"keywords":110,"publishedAt":19},"01M7DARAT62M2VR37590VCZ5NS","nemoclaw-user-get-started","Installs NemoClaw, launches a sandbox, and runs the first agent prompt. Use when onboarding, installing, or launching a NemoClaw sandbox for the first time. Trigger keywords - nemoclaw quickstart, install nemoclaw openclaw sandbox, nemohermes quickstart, hermes agent nemoclaw, run hermes openshell sandbox, nemoclaw prerequisites, nemoclaw supported platforms, nemoclaw hardware software, nemoclaw windows wsl2 setup, nemoclaw install windows docker desktop.","https:\u002F\u002Fgithub.com\u002FGrupoANDevelopment-m\u002Falberto-ai\u002Fblob\u002Fmain\u002Fupstream\u002Fnemoclaw\u002Fskills\u002Fnemoclaw-user-get-started\u002FSKILL.md",[],[]]