Master Inputs
Single source of truth — every schedule, statement, valuation, and dashboard reads from these assumptions
Scenario
Legend
Blue = editable inputWhite = formula / calculationGreen = cross-schedule linkRed = external sourceYellow = review required
Enables month-level breakouts for Year 1
Discount period = year - 0.5
Base case excludes data revenue
Per teaser: 68
Per source workbook: 67
Reconciliation: 1 school unaccounted for between contracted programs (68) and detailed workbook (67). Awaiting detailed inventory for the additional school.
Documented 45,000
Documented 5,000/yr
%
Flat utilization used in source_proforma revenue mode (default 30%)
%
%
%
%
%
$
$
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
%
Base case: 18.0% institutional
Base assumptions match documented Staydium plan values: 45,000 Yr1 slots, $350 music, $800 sponsorship, $200 acquisition, 18.0% WACC, 3.0% terminal growth, 10.0x exit multiple.