skills/merger-model-builder/assets/plan_template.json

{"meta":{"deal_name":"sample merger","acquirer":"BuyerCo","target":"TargetCo","currency":"USD","units":"USD_mm","valuation_date":"2026-02-15","accounting_basis":"us_gaap"},"source_basis":[{"id":"src_fin","label":"filed","description":"standalone financials and share counts","date":"2026-02-01","priority":1,"categories":["financials","share_count"]},{"id":"src_terms","label":"signed_agreement","description":"offer terms and mix","date":"2026-02-10","priority":1,"categories":["offer_terms"]},{"id":"src_debt","label":"financing_commitment","description":"debt terms and fees","date":"2026-02-12","priority":1,"categories":["financing"]},{"id":"src_syn","label":"management_case","description":"synergy plan","date":"2026-02-08","priority":2,"categories":["synergies"]},{"id":"src_ppa","label":"accounting_memo","description":"ppa inputs","date":"2026-02-11","priority":1,"categories":["purchase_accounting"]}],"periods":["FY2026E"],"acquirer":{"share_price":72.5,"diluted_shares":410,"cash":1800,"debt":4200,"tax_rate":0.23,"standalone_ebitda":{"FY2026E":2450},"net_income":{"FY2026E":1320},"eps":{"FY2026E":3.2195}},"target":{"offer_price":32,"undisturbed_price":25,"diluted_shares":95,"cash":250,"debt":600,"book_equity":900,"tax_rate":0.24,"standalone_ebitda":{"FY2026E":410},"net_income":{"FY2026E":155}},"transaction":{"offer_price":32,"premium":0.28,"equity_purchase_price":null,"enterprise_value":null,"refinance_target_debt":true,"required_min_cash":100,"other_debt_like_items":0,"fees":{"transaction_fees":80,"financing_fees":55,"equity_issuance_fees":5},"tax_rate":0.24,"include_transaction_fees_in_gaap_eps":true,"transaction_expense_tax_deductible":true,"allow_unbalanced_consideration_mix":false},"consideration":{"cash_percent":0.55,"stock_percent":0.45,"other_percent":0,"exchange_ratio":null,"fixed_value_stock":true,"other_consideration_value":0},"financing":{"new_debt":1800,"cash_used":462,"debt_interest_rate":0.065,"lost_cash_interest_rate":0.025,"fee_amortization_years":5,"use_target_cash":true},"purchase_accounting":{"target_book_equity":900,"existing_goodwill":120,"intangible_assets":[{"name":"customer relationships","fair_value":850,"amortization_years":10}],"ppe_step_up":0,"ppe_step_up_life":0,"inventory_step_up":30,"other_fair_value_adjustments":0,"deferred_revenue_adjustment":0,"deferred_tax_rate":0.24,"deferred_tax_liability":null,"nci_fair_value":0,"previously_held_interest_fair_value":0,"contingent_consideration_fair_value":0,"adjusted_eps_excludes_intangible_amortization":true,"measurement_period_status":"preliminary"},"synergies":{"cost_synergies":{"FY2026E":60},"revenue_synergies":{"FY2026E":20},"revenue_synergy_margin":0.32,"dis_synergies":{"FY2026E":15},"integration_costs":{"FY2026E":120},"tax_rate":0.24,"realization_basis":"phased","include_revenue_synergies_in_base":true,"integration_costs_excluded_from_adjusted_eps":true},"scenarios":{"base":{"acquirer_net_income_factor":1,"target_net_income_factor":1,"target_ebitda_factor":1,"synergy_factor":1,"dis_synergy_factor":1,"integration_cost_factor":1,"purchase_price_factor":1,"share_price_factor":1,"debt_rate_delta":0,"tax_rate_delta":0,"cash_percent_override":null},"downside":{"acquirer_net_income_factor":0.95,"target_net_income_factor":0.9,"target_ebitda_factor":0.9,"synergy_factor":0.5,"dis_synergy_factor":1.25,"integration_cost_factor":1.2,"purchase_price_factor":1,"share_price_factor":0.9,"debt_rate_delta":0.01,"tax_rate_delta":0,"cash_percent_override":null},"upside":{"acquirer_net_income_factor":1.03,"target_net_income_factor":1.1,"target_ebitda_factor":1.1,"synergy_factor":1.25,"dis_synergy_factor":0.75,"integration_cost_factor":0.9,"purchase_price_factor":1,"share_price_factor":1.05,"debt_rate_delta":-0.005,"tax_rate_delta":0,"cash_percent_override":null}},"sensitivities":{"synergy_factors":[0,0.5,1],"debt_rate_deltas":[0,0.01],"cash_percentages":[0.4,0.55],"premium_factors":[0.9,1,1.1],"tax_rates":[0.23,0.25],"share_price_factors":[0.9,1,1.1]}}