{
    "meta": {
        "version": "2.1.0-r1-HF1",
        "schema": 5,
        "created_at": "2026-09-10T01:11:04+08:00",
        "updated_at": "2026-09-10T01:11:04+08:00"
    },
    "settings": {
        "academy_name": "Academy Decision Assistant",
        "current_cash": 35000,
        "expected_monthly_income": 18500,
        "other_monthly_income": 0,
        "collection_rate": 95,
        "income_growth_rate": 1,
        "safety_reserve": 15000
    },
    "expenses": [
        {
            "id": "EXP-001",
            "name": "Premises Rent",
            "category": "Premises",
            "amount": 5000,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-002",
            "name": "Permanent Teacher Salary",
            "category": "Teaching",
            "amount": 4000,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-003",
            "name": "Part-Time Teacher Payments",
            "category": "Teaching",
            "amount": 1200,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-004",
            "name": "Electricity",
            "category": "Premises",
            "amount": 450,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-005",
            "name": "Water",
            "category": "Premises",
            "amount": 120,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-006",
            "name": "Internet",
            "category": "Administration",
            "amount": 120,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-007",
            "name": "Cleaning",
            "category": "Premises",
            "amount": 350,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-008",
            "name": "Printing & Photocopying",
            "category": "Academic",
            "amount": 300,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-009",
            "name": "Books & Learning Materials",
            "category": "Academic",
            "amount": 250,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-010",
            "name": "Stationery",
            "category": "Administration",
            "amount": 120,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-011",
            "name": "Software Subscriptions",
            "category": "Administration",
            "amount": 180,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-012",
            "name": "Marketing – Digital",
            "category": "Marketing",
            "amount": 500,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-013",
            "name": "Repairs & Maintenance",
            "category": "Premises",
            "amount": 300,
            "frequency": "monthly",
            "included": false,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-014",
            "name": "Insurance",
            "category": "Administration",
            "amount": 2400,
            "frequency": "annual",
            "included": true,
            "active": true,
            "due_month": 3,
            "due_period": ""
        },
        {
            "id": "EXP-015",
            "name": "Licence / Registration",
            "category": "Administration",
            "amount": 800,
            "frequency": "annual",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-016",
            "name": "Bank / Payment Charges",
            "category": "Administration",
            "amount": 180,
            "frequency": "monthly",
            "included": true,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-017",
            "name": "Equipment Purchase",
            "category": "Capital / One-Off",
            "amount": 0,
            "frequency": "one_time",
            "included": false,
            "active": true,
            "due_month": 1,
            "due_period": ""
        },
        {
            "id": "EXP-018",
            "name": "Furniture",
            "category": "Capital / One-Off",
            "amount": 0,
            "frequency": "one_time",
            "included": false,
            "active": true,
            "due_month": 1,
            "due_period": ""
        }
    ],
    "protected_goals": [],
    "assumption_sets": [
        {
            "id": "ASM-001",
            "name": "Weak Collections",
            "income_adjust_pct": -5,
            "expense_adjust_pct": 0,
            "collection_delta": -10,
            "growth_delta": -1,
            "active": true,
            "system": true
        },
        {
            "id": "ASM-002",
            "name": "Strong Intake",
            "income_adjust_pct": 10,
            "expense_adjust_pct": 0,
            "collection_delta": 2,
            "growth_delta": 2,
            "active": true,
            "system": true
        },
        {
            "id": "ASM-003",
            "name": "High-Cost Period",
            "income_adjust_pct": 0,
            "expense_adjust_pct": 15,
            "collection_delta": 0,
            "growth_delta": 0,
            "active": true,
            "system": true
        },
        {
            "id": "ASM-004",
            "name": "Pressure Test",
            "income_adjust_pct": -10,
            "expense_adjust_pct": 10,
            "collection_delta": -5,
            "growth_delta": -2,
            "active": true,
            "system": true
        }
    ],
    "decisions": [],
    "forecast_runs": [],
    "change_log": []
}