skills/three-statement-model-builder/assets/plan_template.json

{"meta":{"company_name":"TemplateCo","industry":"industrial","currency":"USD","units":"USD_mm","as_of_date":"2026-05-11","accounting_basis":"us_gaap"},"source_basis":[{"id":"h","label":"template history","source_type":"template","as_of_date":"2025-12-31","evidence_label":"source_reported","covers":["historicals"],"confidence":"medium","notes":"replace"},{"id":"f","label":"template forecast","source_type":"template","as_of_date":"2026-05-11","evidence_label":"placeholder","covers":["revenue","costs","working_capital","ppe","debt","tax"],"confidence":"low","notes":"replace"}],"timeline":{"start_year":2026,"horizon_periods":1,"periodicity":"annual"},"historicals":{"income_statement":{"FY2025":{"revenue":100,"cogs":60,"opex":20,"da":5,"interest":3,"taxes":2,"net_income":10}},"balance_sheet":{"FY2025":{"cash":10,"ar":20,"inventory":15,"other_current_assets":5,"ppe_net":60,"other_assets":0,"ap":10,"accrued_expenses":5,"deferred_revenue":0,"debt":40,"other_liabilities":0,"common_equity":20,"retained_earnings":35}},"cash_flow":{"FY2025":{"net_income":10,"da":5,"change_nwc":1,"cfo":14,"capex":10,"debt_draws":0,"debt_repayments":0,"dividends":0,"cash_change":4,"ending_cash":10}},"debt_schedule":{"FY2025":{"beginning_debt":40,"draws":0,"repayments":0,"ending_debt":40}},"ppe":{"FY2025":{"beginning_ppe":65,"capex":10,"depreciation":5,"disposals":10,"ending_ppe":60}},"working_capital":{"FY2025":{"ar":20,"inventory":15,"other_current_assets":5,"ap":10,"accrued_expenses":5,"deferred_revenue":0,"nwc":25}}},"revenue":{"model":"total_growth","base_revenue":100,"growth_rates":{"FY2026":0.05},"evidence_label":"placeholder","source_id":"f"},"costs":{"cogs":{"method":"gross_margin","gross_margin":{"FY2026":0.4}},"opex":{"method":"pct_revenue","pct_revenue":{"FY2026":0.2}}},"working_capital":{"method":"days","ar_days":{"FY2026":45},"inventory_days":{"FY2026":60},"ap_days":{"FY2026":45},"other_current_assets_pct_revenue":{"FY2026":0.05},"accrued_expenses_pct_revenue":{"FY2026":0.05},"deferred_revenue_pct_revenue":{"FY2026":0}},"ppe":{"capex_method":"pct_revenue","capex_pct_revenue":{"FY2026":0.08},"depreciation_method":"pct_beginning_ppe","depreciation_pct_beginning_ppe":{"FY2026":0.08}},"debt":{"beginning_debt":40,"beginning_revolver_drawn":0,"revolver_commitment":20,"mandatory_amortization":{"FY2026":0},"optional_draws":{},"interest_rate":{"FY2026":0.06},"cash_sweep":{"min_cash":5,"sweep_pct":0.5},"covenants":{}},"tax":{"book_tax_rate":0.24,"cash_tax_rate":0.24,"nol_balance":0},"equity":{"common_equity":20,"diluted_shares":10,"dividends":{},"buybacks":{},"issuance":{}},"scenarios":{"base":{"overrides":{},"evidence_label":"assumption"},"downside":{"overrides":{"revenue":{"growth_rates":{"FY2026":0.01}}},"evidence_label":"assumption"},"upside":{"overrides":{"revenue":{"growth_rates":{"FY2026":0.08}}},"evidence_label":"assumption"}},"sensitivities":{"revenue_growth_shocks":[0],"gross_margin_shocks":[0],"dso_day_shocks":[0],"capex_pct_revenue_shocks":[0],"interest_rate_shocks":[0]}}