Magellan
International School — Integrated Financial Model
Strategic Forecast
Baseline
FY26–FY31 · 5-Year Planning Horizon
Executive Dashboard
Enrollment Planner
Revenue Engine
Cost Model
Campus Economics
Scenarios & Sensitivity
P&L Waterfall
Unit Economics
Scenario Compare
Financial Statements
Model loaded — all calculations current