{
  "version": "v2.0",
  "date": "2026-10-14",
  "people": [
    "A",
    "B",
    "C",
    "D",
    "E",
    "F",
    "G",
    "H"
  ],
  "assumptions": {
    "r": 0.3,
    "alpha": 0.8,
    "ordinary": 0.9,
    "founder": 0.09,
    "charity": 0.01,
    "fee": 240000.0,
    "direct": 144000.0,
    "fixed_month": 50000.0,
    "tax_reserve": 0.25,
    "initial_price": 5000.0,
    "initial_cash": 500000.0,
    "actual_customers": 3.0,
    "initial_units": 100.0,
    "deferred_markup_month": 0.05,
    "deferred_max_months": 6,
    "units_recognized_at": "签约即锁定并计入总份数",
    "dividend_rule": "未履约部分对应分红暂留企业，履约后支付",
    "default_units_rule": "未履约份数转企业待配置，总份数不变",
    "tradability_rule": "同一认购协议的履约义务全部完成后解锁交易"
  },
  "targets": {
    "0": [
      5,
      7,
      8
    ],
    "1": [
      5,
      7,
      8
    ],
    "2": [
      6,
      8,
      9
    ],
    "3": [
      5,
      7,
      8
    ],
    "4": [
      5,
      6,
      7
    ],
    "5": [
      6,
      8,
      9
    ],
    "6": [
      6,
      8,
      9
    ]
  },
  "initial": {
    "operating_equity_value": 730277.9656609516,
    "commitment_pv": 0,
    "conditional_equity_value": 730277.9656609516,
    "pending_units": 0,
    "pending_nominal": 0,
    "fully_performed_units": 100,
    "locked_total_units": 100,
    "model_unit_price": 6572.501690948565,
    "pending": [],
    "forecast": {
      "month": 0,
      "targets": [
        5,
        7,
        8
      ],
      "r": 0.3,
      "rows": [
        {
          "k": 1,
          "calendar_month": 1,
          "customers": 3.0,
          "receipts": 360000.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": 274000.0,
          "discount_factor": 0.9783735893325012,
          "pv": 268074.36347710533
        },
        {
          "k": 2,
          "calendar_month": 2,
          "customers": 3.0,
          "receipts": 0.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": -86000.0,
          "discount_factor": 0.9572148803033617,
          "pv": -82320.4797060891
        },
        {
          "k": 3,
          "calendar_month": 3,
          "customers": 3.0,
          "receipts": 0.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": -86000.0,
          "discount_factor": 0.9365137582048804,
          "pv": -80540.18320561972
        },
        {
          "k": 4,
          "calendar_month": 4,
          "customers": 3.0,
          "receipts": 0.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": -86000.0,
          "discount_factor": 0.9162603270741789,
          "pv": -78798.38812837939
        },
        {
          "k": 5,
          "calendar_month": 5,
          "customers": 3.0,
          "receipts": 0.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": -86000.0,
          "discount_factor": 0.8964449049625359,
          "pv": -77094.26182677809
        },
        {
          "k": 6,
          "calendar_month": 6,
          "customers": 3.0,
          "receipts": 180000.0,
          "revenue": 60000.0,
          "direct": 36000.0,
          "fixed": 50000.0,
          "pretax": -26000.0,
          "tax_reserve": 0.0,
          "fcf": 94000.0,
          "discount_factor": 0.8770580193070292,
          "pv": 82443.45381486074
        },
        {
          "k": 7,
          "calendar_month": 7,
          "customers": 3.3333333333333335,
          "receipts": 40000.000000000015,
          "revenue": 66666.66666666667,
          "direct": 40000.0,
          "fixed": 50000.0,
          "pretax": -23333.33333333333,
          "tax_reserve": 0.0,
          "fcf": -49999.999999999985,
          "discount_factor": 0.8580904024022723,
          "pv": -42904.5201201136
        },
        {
          "k": 8,
          "calendar_month": 8,
          "customers": 3.6666666666666665,
          "receipts": 39999.99999999996,
          "revenue": 73333.33333333333,
          "direct": 44000.0,
          "fixed": 50000.0,
          "pretax": -20666.66666666667,
          "tax_reserve": 0.0,
          "fcf": -54000.00000000004,
          "discount_factor": 0.8395329869700814,
          "pv": -45334.781296384426
        },
        {
          "k": 9,
          "calendar_month": 9,
          "customers": 4.0,
          "receipts": 40000.000000000015,
          "revenue": 80000.0,
          "direct": 48000.0,
          "fixed": 50000.0,
          "pretax": -18000.0,
          "tax_reserve": 0.0,
          "fcf": -57999.999999999985,
          "discount_factor": 0.8213769018249545,
          "pv": -47639.860305847345
        },
        {
          "k": 10,
          "calendar_month": 10,
          "customers": 4.333333333333333,
          "receipts": 39999.99999999996,
          "revenue": 86666.66666666666,
          "direct": 52000.0,
          "fixed": 50000.0,
          "pretax": -15333.333333333343,
          "tax_reserve": 0.0,
          "fcf": -62000.00000000004,
          "discount_factor": 0.8036134676332901,
          "pv": -49824.03499326402
        },
        {
          "k": 11,
          "calendar_month": 11,
          "customers": 4.666666666666667,
          "receipts": 40000.00000000007,
          "revenue": 93333.33333333333,
          "direct": 56000.0,
          "fixed": 50000.0,
          "pretax": -12666.666666666672,
          "tax_reserve": 0.0,
          "fcf": -65999.99999999993,
          "discount_factor": 0.7862341927643198,
          "pv": -51891.45672244505
        },
        {
          "k": 12,
          "calendar_month": 12,
          "customers": 5.0,
          "receipts": 239999.99999999997,
          "revenue": 100000.0,
          "direct": 60000.0,
          "fixed": 50000.0,
          "pretax": -10000.0,
          "tax_reserve": 0.0,
          "fcf": 129999.99999999997,
          "discount_factor": 0.7692307692307692,
          "pv": 99999.99999999997
        },
        {
          "k": 13,
          "calendar_month": 13,
          "customers": 5.166666666666667,
          "receipts": 400000.00000000006,
          "revenue": 103333.33333333333,
          "direct": 62000.0,
          "fixed": 50000.0,
          "pretax": -8666.666666666672,
          "tax_reserve": 0.0,
          "fcf": 288000.00000000006,
          "discount_factor": 0.7525950687173085,
          "pv": 216747.3797905849
        },
        {
          "k": 14,
          "calendar_month": 14,
          "customers": 5.333333333333333,
          "receipts": 39999.999999999935,
          "revenue": 106666.66666666667,
          "direct": 64000.0,
          "fixed": 50000.0,
          "pretax": -7333.3333333333285,
          "tax_reserve": 0.0,
          "fcf": -74000.00000000006,
          "discount_factor": 0.7363191386948935,
          "pv": -54487.61626342216
        },
        {
          "k": 15,
          "calendar_month": 15,
          "customers": 5.5,
          "receipts": 40000.000000000015,
          "revenue": 110000.0,
          "direct": 66000.0,
          "fixed": 50000.0,
          "pretax": -6000.0,
          "tax_reserve": 0.0,
          "fcf": -75999.99999999999,
          "discount_factor": 0.7203951986191387,
          "pv": -54750.03509505453
        },
        {
          "k": 16,
          "calendar_month": 16,
          "customers": 5.666666666666667,
          "receipts": 40000.00000000007,
          "revenue": 113333.33333333333,
          "direct": 68000.0,
          "fixed": 50000.0,
          "pretax": -4666.6666666666715,
          "tax_reserve": 0.0,
          "fcf": -77999.99999999993,
          "discount_factor": 0.7048156362109069,
          "pv": -54975.61962445069
        },
        {
          "k": 17,
          "calendar_month": 17,
          "customers": 5.833333333333333,
          "receipts": 39999.99999999991,
          "revenue": 116666.66666666667,
          "direct": 70000.0,
          "fixed": 50000.0,
          "pretax": -3333.3333333333285,
          "tax_reserve": 0.0,
          "fcf": -80000.00000000009,
          "discount_factor": 0.6895730038173353,
          "pv": -55165.84030538689
        },
        {
          "k": 18,
          "calendar_month": 18,
          "customers": 6.0,
          "receipts": 230000.00000000006,
          "revenue": 120000.0,
          "direct": 72000.0,
          "fixed": 50000.0,
          "pretax": -2000.0,
          "tax_reserve": 0.0,
          "fcf": 108000.00000000006,
          "discount_factor": 0.6746600148515609,
          "pv": 72863.28160396861
        },
        {
          "k": 19,
          "calendar_month": 19,
          "customers": 6.166666666666667,
          "receipts": 90000.0,
          "revenue": 123333.33333333333,
          "direct": 74000.0,
          "fixed": 50000.0,
          "pretax": -666.6666666666715,
          "tax_reserve": 0.0,
          "fcf": -34000.0,
          "discount_factor": 0.6600695403094402,
          "pv": -22442.36437052097
        },
        {
          "k": 20,
          "calendar_month": 20,
          "customers": 6.333333333333333,
          "receipts": 89999.99999999991,
          "revenue": 126666.66666666667,
          "direct": 76000.0,
          "fixed": 50000.0,
          "pretax": 666.6666666666715,
          "tax_reserve": 166.66666666666788,
          "fcf": -36166.66666666676,
          "discount_factor": 0.645794605361601,
          "pv": -23356.23822724463
        },
        {
          "k": 21,
          "calendar_month": 21,
          "customers": 6.5,
          "receipts": 90000.00000000006,
          "revenue": 130000.0,
          "direct": 78000.0,
          "fixed": 50000.0,
          "pretax": 2000.0,
          "tax_reserve": 500.0,
          "fcf": -38499.99999999994,
          "discount_factor": 0.6318283860191958,
          "pv": -24325.392861739
        },
        {
          "k": 22,
          "calendar_month": 22,
          "customers": 6.666666666666667,
          "receipts": 90000.0,
          "revenue": 133333.33333333334,
          "direct": 80000.0,
          "fixed": 50000.0,
          "pretax": 3333.333333333343,
          "tax_reserve": 833.3333333333358,
          "fcf": -40833.333333333336,
          "discount_factor": 0.6181642058717617,
          "pv": -25241.70507309694
        },
        {
          "k": 23,
          "calendar_month": 23,
          "customers": 6.833333333333333,
          "receipts": 90000.0,
          "revenue": 136666.66666666666,
          "direct": 82000.0,
          "fixed": 50000.0,
          "pretax": 4666.666666666657,
          "tax_reserve": 1166.6666666666642,
          "fcf": -43166.666666666664,
          "discount_factor": 0.6047955328956306,
          "pv": -26107.00716999472
        },
        {
          "k": 24,
          "calendar_month": 24,
          "customers": 7.0,
          "receipts": 280000.00000000006,
          "revenue": 140000.0,
          "direct": 84000.0,
          "fixed": 50000.0,
          "pretax": 6000.0,
          "tax_reserve": 1500.0,
          "fcf": 144500.00000000006,
          "discount_factor": 0.5917159763313609,
          "pv": 85502.95857988168
        },
        {
          "k": 25,
          "calendar_month": 25,
          "customers": 7.083333333333333,
          "receipts": 429999.9999999999,
          "revenue": 141666.66666666666,
          "direct": 85000.0,
          "fixed": 50000.0,
          "pretax": 6666.666666666657,
          "tax_reserve": 1666.6666666666642,
          "fcf": 293333.3333333332,
          "discount_factor": 0.5789192836286988,
          "pv": 169816.32319775157
        },
        {
          "k": 26,
          "calendar_month": 26,
          "customers": 7.166666666666667,
          "receipts": 70000.00000000004,
          "revenue": 143333.33333333334,
          "direct": 86000.0,
          "fixed": 50000.0,
          "pretax": 7333.333333333343,
          "tax_reserve": 1833.3333333333358,
          "fcf": -67833.33333333328,
          "discount_factor": 0.5663993374576104,
          "pv": -38420.75505754121
        },
        {
          "k": 27,
          "calendar_month": 27,
          "customers": 7.25,
          "receipts": 70000.0,
          "revenue": 145000.0,
          "direct": 87000.0,
          "fixed": 50000.0,
          "pretax": 8000.0,
          "tax_reserve": 2000.0,
          "fcf": -69000.0,
          "discount_factor": 0.5541501527839529,
          "pv": -38236.36054209275
        },
        {
          "k": 28,
          "calendar_month": 28,
          "customers": 7.333333333333333,
          "receipts": 69999.99999999997,
          "revenue": 146666.66666666666,
          "direct": 88000.0,
          "fixed": 50000.0,
          "pretax": 8666.666666666657,
          "tax_reserve": 2166.6666666666642,
          "fcf": -70166.66666666669,
          "discount_factor": 0.5421658740083899,
          "pv": -38041.9721595887
        },
        {
          "k": 29,
          "calendar_month": 29,
          "customers": 7.416666666666667,
          "receipts": 70000.00000000001,
          "revenue": 148333.33333333334,
          "direct": 89000.0,
          "fixed": 50000.0,
          "pretax": 9333.333333333343,
          "tax_reserve": 2333.3333333333358,
          "fcf": -71333.33333333331,
          "discount_factor": 0.530440772167181,
          "pv": -37838.108414592236
        },
        {
          "k": 30,
          "calendar_month": 30,
          "customers": 7.5,
          "receipts": 255000.00000000003,
          "revenue": 150000.0,
          "direct": 90000.0,
          "fixed": 50000.0,
          "pretax": 10000.0,
          "tax_reserve": 2500.0,
          "fcf": 112500.00000000003,
          "discount_factor": 0.5189692421935084,
          "pv": 58384.039746769704
        },
        {
          "k": 31,
          "calendar_month": 31,
          "customers": 7.583333333333333,
          "receipts": 114999.99999999997,
          "revenue": 151666.66666666666,
          "direct": 91000.0,
          "fixed": 50000.0,
          "pretax": 10666.666666666657,
          "tax_reserve": 2666.6666666666642,
          "fcf": -28666.666666666693,
          "discount_factor": 0.5077458002380308,
          "pv": -14555.379606823564
        },
        {
          "k": 32,
          "calendar_month": 32,
          "customers": 7.666666666666667,
          "receipts": 114999.99999999999,
          "revenue": 153333.33333333334,
          "direct": 92000.0,
          "fixed": 50000.0,
          "pretax": 11333.333333333343,
          "tax_reserve": 2833.3333333333358,
          "fcf": -29833.33333333335,
          "discount_factor": 0.4967650810473854,
          "pv": -14820.158251247007
        },
        {
          "k": 33,
          "calendar_month": 33,
          "customers": 7.75,
          "receipts": 115000.00000000003,
          "revenue": 155000.0,
          "direct": 93000.0,
          "fixed": 50000.0,
          "pretax": 12000.0,
          "tax_reserve": 3000.0,
          "fcf": -30999.99999999997,
          "discount_factor": 0.4860218353993813,
          "pv": -15066.676897380807
        },
        {
          "k": 34,
          "calendar_month": 34,
          "customers": 7.833333333333333,
          "receipts": 114999.99999999997,
          "revenue": 156666.66666666666,
          "direct": 94000.0,
          "fixed": 50000.0,
          "pretax": 12666.666666666657,
          "tax_reserve": 3166.6666666666642,
          "fcf": -32166.666666666693,
          "discount_factor": 0.47551092759366276,
          "pv": -15295.601504262831
        },
        {
          "k": 35,
          "calendar_month": 35,
          "customers": 7.916666666666667,
          "receipts": 115000.00000000007,
          "revenue": 158333.33333333334,
          "direct": 95000.0,
          "fixed": 50000.0,
          "pretax": 13333.333333333343,
          "tax_reserve": 3333.3333333333358,
          "fcf": -33333.33333333326,
          "discount_factor": 0.46522733299663893,
          "pv": -15507.577766554597
        },
        {
          "k": 36,
          "calendar_month": 36,
          "customers": 8.0,
          "receipts": 300000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": 150500.0,
          "discount_factor": 0.45516613563950836,
          "pv": 68502.503413746
        }
      ],
      "terminal_rows": [
        {
          "k": 37,
          "calendar_month": 37,
          "customers": 8.0,
          "receipts": 440000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": 290500.0,
          "discount_factor": 0.44532252586822985,
          "pv": 129366.19376472077,
          "terminal_k": 1,
          "terminal_discount": 0.9783735893325012,
          "terminal_cycle_pv": 284217.52770109155
        },
        {
          "k": 38,
          "calendar_month": 38,
          "customers": 8.0,
          "receipts": 80000.00000000001,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -69499.99999999999,
          "discount_factor": 0.4356917980443157,
          "pv": -30280.579964079934,
          "terminal_k": 2,
          "terminal_discount": 0.9572148803033617,
          "terminal_cycle_pv": -66526.43418108362
        },
        {
          "k": 39,
          "calendar_month": 39,
          "customers": 8.0,
          "receipts": 79999.99999999997,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -69500.00000000003,
          "discount_factor": 0.42626934829534835,
          "pv": -29625.71970652672,
          "terminal_k": 3,
          "terminal_discount": 0.9365137582048804,
          "terminal_cycle_pv": -65087.70619523921
        },
        {
          "k": 40,
          "calendar_month": 40,
          "customers": 8.0,
          "receipts": 80000.00000000003,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -69499.99999999997,
          "discount_factor": 0.41705067231414605,
          "pv": -28985.02172583314,
          "terminal_k": 4,
          "terminal_discount": 0.9162603270741789,
          "terminal_cycle_pv": -63680.09273165541
        },
        {
          "k": 41,
          "calendar_month": 41,
          "customers": 8.0,
          "receipts": 79999.99999999999,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -69500.00000000001,
          "discount_factor": 0.40803136320552386,
          "pv": -28358.179742783916,
          "terminal_k": 5,
          "terminal_discount": 0.8964449049625359,
          "terminal_cycle_pv": -62302.92089489626
        },
        {
          "k": 42,
          "calendar_month": 42,
          "customers": 8.0,
          "receipts": 260000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": 110500.0,
          "discount_factor": 0.3992071093796218,
          "pv": 44112.38558644821,
          "terminal_k": 6,
          "terminal_discount": 0.8770580193070292,
          "terminal_cycle_pv": 96914.91113342672
        },
        {
          "k": 43,
          "calendar_month": 43,
          "customers": 8.0,
          "receipts": 120000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -29500.0,
          "discount_factor": 0.390573692490793,
          "pv": -11521.923928478393,
          "terminal_k": 7,
          "terminal_discount": 0.8580904024022723,
          "terminal_cycle_pv": -25313.66687086703
        },
        {
          "k": 44,
          "calendar_month": 44,
          "customers": 8.0,
          "receipts": 119999.99999999997,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -29500.00000000003,
          "discount_factor": 0.3821269854210657,
          "pv": -11272.74606992145,
          "terminal_k": 8,
          "terminal_discount": 0.8395329869700814,
          "terminal_cycle_pv": -24766.223115617424
        },
        {
          "k": 45,
          "calendar_month": 45,
          "customers": 8.0,
          "receipts": 120000.00000000001,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -29499.999999999985,
          "discount_factor": 0.3738629503072164,
          "pv": -11028.957034062878,
          "terminal_k": 9,
          "terminal_discount": 0.8213769018249545,
          "terminal_cycle_pv": -24230.618603836145
        },
        {
          "k": 46,
          "calendar_month": 46,
          "customers": 8.0,
          "receipts": 120000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -29500.0,
          "discount_factor": 0.36577763661050977,
          "pv": -10790.440280010038,
          "terminal_k": 10,
          "terminal_discount": 0.8036134676332901,
          "terminal_cycle_pv": -23706.59729518206
        },
        {
          "k": 47,
          "calendar_month": 47,
          "customers": 8.0,
          "receipts": 120000.00000000006,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": -29499.99999999994,
          "discount_factor": 0.3578671792281838,
          "pv": -10557.0817872314,
          "terminal_k": 11,
          "terminal_discount": 0.7862341927643198,
          "terminal_cycle_pv": -23193.90868654739
        },
        {
          "k": 48,
          "calendar_month": 48,
          "customers": 8.0,
          "receipts": 300000.0,
          "revenue": 160000.0,
          "direct": 96000.0,
          "fixed": 50000.0,
          "pretax": 14000.0,
          "tax_reserve": 3500.0,
          "fcf": 150500.0,
          "discount_factor": 0.35012779664577565,
          "pv": 52694.233395189236,
          "terminal_k": 12,
          "terminal_discount": 0.7692307692307692,
          "terminal_cycle_pv": 115769.23076923077
        }
      ],
      "terminal_cycle_pv": 118093.50102882447,
      "fcf_pv": -2648.0718712464586,
      "monthly_rate": 0.022104450593615876,
      "stable_fcf": 10500.0,
      "terminal_value": 511738.5044582392,
      "terminal_pv": 232926.03753219807
    },
    "minimum_forecast_cash": 233999.99999999994
  },
  "rows": [
    {
      "month": 1,
      "reason": "沿用起始判断：M12/M24/M36预计5/7/8个等价客户。",
      "targets": [
        5,
        7,
        8
      ],
      "opening_cash": 0.0,
      "customer_cash": 360000.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -26000.0,
      "external": 500000.0,
      "task_reinvest": 0.0,
      "company_spread": 0.0,
      "capital_in": 500000.0,
      "capital_to_date": 500000.0,
      "cash": 774000.0,
      "customer_liability": 300000.0,
      "net_assets": 474000.0,
      "previous_net_assets": 0.0,
      "previous_price": 5000.0,
      "previous_model_post": 6572.501690948565,
      "rolling_change": 45.811511232760495,
      "judgment_change": 0.0,
      "operating_change": 45.811511232760495,
      "ref": 5045.8115112327605,
      "avg": null,
      "correction": 0.0,
      "close_price": 5045.8115112327605,
      "old_paid": 0.0,
      "old_got": 0.0,
      "old_units": 0.0,
      "new_w": 0.0,
      "new_target_units": 0.0,
      "sample_units": 0.0,
      "sample_amount": 0.0,
      "Q_pre": 100.0,
      "Q": 100.0,
      "pending_units": 0,
      "pending_nominal": 0,
      "Q_fully": 100.0,
      "locked_total_units": 100.0,
      "fulfilled_total_units": 100.0,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 735368.1335757028,
        "commitment_pv": 0,
        "conditional_equity_value": 735368.1335757028,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 100.0,
        "locked_total_units": 100.0,
        "model_unit_price": 6618.313202181325,
        "pending": [],
        "forecast": {
          "month": 1,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 2,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -78798.38812837939
            },
            {
              "k": 5,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.8964449049625359,
              "pv": 84265.82106647838
            },
            {
              "k": 6,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.8770580193070292,
              "pv": -43852.900965351444
            },
            {
              "k": 7,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8580904024022723,
              "pv": -46336.881729722736
            },
            {
              "k": 8,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8395329869700814,
              "pv": -48692.91324426471
            },
            {
              "k": 9,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8213769018249545,
              "pv": -50925.36791314721
            },
            {
              "k": 10,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8036134676332901,
              "pv": -53038.48886379709
            },
            {
              "k": 11,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.7862341927643198,
              "pv": 102210.44505936156
            },
            {
              "k": 12,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 221538.46153846156
            },
            {
              "k": 13,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7525950687173085,
              "pv": -55692.035085080875
            },
            {
              "k": 14,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7363191386948935,
              "pv": -55960.2545408119
            },
            {
              "k": 15,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7203951986191387,
              "pv": -56190.825492292766
            },
            {
              "k": 16,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7048156362109069,
              "pv": -56385.25089687262
            },
            {
              "k": 17,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.6895730038173353,
              "pv": 74473.88441227225
            },
            {
              "k": 18,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.6746600148515609,
              "pv": -22938.440504953072
            },
            {
              "k": 19,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6600695403094402,
              "pv": -23872.51504119148
            },
            {
              "k": 20,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.645794605361601,
              "pv": -24863.092306421604
            },
            {
              "k": 21,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6318283860191958,
              "pv": -25799.65909578383
            },
            {
              "k": 22,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.6181642058717617,
              "pv": -26684.088220131045
            },
            {
              "k": 23,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6047955328956306,
              "pv": 87392.95450341866
            },
            {
              "k": 24,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.5917159763313609,
              "pv": 173570.0197238658
            },
            {
              "k": 25,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.5789192836286988,
              "pv": -39270.02473948004
            },
            {
              "k": 26,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5663993374576104,
              "pv": -39081.55428457512
            },
            {
              "k": 27,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5541501527839529,
              "pv": -38882.86905367404
            },
            {
              "k": 28,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5421658740083899,
              "pv": -38674.49901259847
            },
            {
              "k": 29,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.530440772167181,
              "pv": 59674.58686880788
            },
            {
              "k": 30,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5189692421935084,
              "pv": -14877.11827621392
            },
            {
              "k": 31,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.5077458002380308,
              "pv": -15147.749707101262
            },
            {
              "k": 32,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.4967650810473854,
              "pv": -15399.717512468933
            },
            {
              "k": 33,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.4860218353993813,
              "pv": -15633.702372013446
            },
            {
              "k": 34,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.47551092759366276,
              "pv": -15850.36425312206
            },
            {
              "k": 35,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.46522733299663893,
              "pv": 70016.71361599416
            },
            {
              "k": 36,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.45516613563950836,
              "pv": 132225.7624032772
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.915547841967,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.96445860881
            },
            {
              "k": 38,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079952,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.43418108366
            },
            {
              "k": 39,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.42626934829534835,
              "pv": -29625.7197065267,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -65087.70619523916
            },
            {
              "k": 40,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.41705067231414605,
              "pv": -28985.021725833158,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -63680.092731655444
            },
            {
              "k": 41,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.40803136320552386,
              "pv": 45087.465634210384,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": 99057.16199836023
            },
            {
              "k": 42,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698842,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955736
            },
            {
              "k": 43,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478405,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.666870867055
            },
            {
              "k": 44,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921433,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.223115617388
            },
            {
              "k": 45,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3738629503072164,
              "pv": -11028.957034062883,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -24230.618603836156
            },
            {
              "k": 46,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.36577763661050977,
              "pv": -10790.440280010016,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -23706.59729518201
            },
            {
              "k": 47,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3578671792281838,
              "pv": 53859.01047384166,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 118328.24601103013
            },
            {
              "k": 48,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.35012779664577565,
              "pv": 101712.12492559782,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 223461.53846153847
            }
          ],
          "terminal_cycle_pv": 53665.43144928181,
          "fcf_pv": -144480.8436418155,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 232550.20294688776,
          "terminal_pv": 105848.97721751832
        },
        "minimum_forecast_cash": 233999.99999999994
      },
      "after": {
        "operating_equity_value": 735368.1335757028,
        "commitment_pv": 0,
        "conditional_equity_value": 735368.1335757028,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 100.0,
        "locked_total_units": 100.0,
        "model_unit_price": 6618.313202181325,
        "pending": [],
        "forecast": {
          "month": 1,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 2,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -78798.38812837939
            },
            {
              "k": 5,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.8964449049625359,
              "pv": 84265.82106647838
            },
            {
              "k": 6,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.8770580193070292,
              "pv": -43852.900965351444
            },
            {
              "k": 7,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8580904024022723,
              "pv": -46336.881729722736
            },
            {
              "k": 8,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8395329869700814,
              "pv": -48692.91324426471
            },
            {
              "k": 9,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8213769018249545,
              "pv": -50925.36791314721
            },
            {
              "k": 10,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8036134676332901,
              "pv": -53038.48886379709
            },
            {
              "k": 11,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.7862341927643198,
              "pv": 102210.44505936156
            },
            {
              "k": 12,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 221538.46153846156
            },
            {
              "k": 13,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7525950687173085,
              "pv": -55692.035085080875
            },
            {
              "k": 14,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7363191386948935,
              "pv": -55960.2545408119
            },
            {
              "k": 15,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7203951986191387,
              "pv": -56190.825492292766
            },
            {
              "k": 16,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7048156362109069,
              "pv": -56385.25089687262
            },
            {
              "k": 17,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.6895730038173353,
              "pv": 74473.88441227225
            },
            {
              "k": 18,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.6746600148515609,
              "pv": -22938.440504953072
            },
            {
              "k": 19,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6600695403094402,
              "pv": -23872.51504119148
            },
            {
              "k": 20,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.645794605361601,
              "pv": -24863.092306421604
            },
            {
              "k": 21,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6318283860191958,
              "pv": -25799.65909578383
            },
            {
              "k": 22,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.6181642058717617,
              "pv": -26684.088220131045
            },
            {
              "k": 23,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6047955328956306,
              "pv": 87392.95450341866
            },
            {
              "k": 24,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.5917159763313609,
              "pv": 173570.0197238658
            },
            {
              "k": 25,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.5789192836286988,
              "pv": -39270.02473948004
            },
            {
              "k": 26,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5663993374576104,
              "pv": -39081.55428457512
            },
            {
              "k": 27,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5541501527839529,
              "pv": -38882.86905367404
            },
            {
              "k": 28,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5421658740083899,
              "pv": -38674.49901259847
            },
            {
              "k": 29,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.530440772167181,
              "pv": 59674.58686880788
            },
            {
              "k": 30,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5189692421935084,
              "pv": -14877.11827621392
            },
            {
              "k": 31,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.5077458002380308,
              "pv": -15147.749707101262
            },
            {
              "k": 32,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.4967650810473854,
              "pv": -15399.717512468933
            },
            {
              "k": 33,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.4860218353993813,
              "pv": -15633.702372013446
            },
            {
              "k": 34,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.47551092759366276,
              "pv": -15850.36425312206
            },
            {
              "k": 35,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.46522733299663893,
              "pv": 70016.71361599416
            },
            {
              "k": 36,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.45516613563950836,
              "pv": 132225.7624032772
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.915547841967,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.96445860881
            },
            {
              "k": 38,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079952,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.43418108366
            },
            {
              "k": 39,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.42626934829534835,
              "pv": -29625.7197065267,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -65087.70619523916
            },
            {
              "k": 40,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.41705067231414605,
              "pv": -28985.021725833158,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -63680.092731655444
            },
            {
              "k": 41,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.40803136320552386,
              "pv": 45087.465634210384,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": 99057.16199836023
            },
            {
              "k": 42,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698842,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955736
            },
            {
              "k": 43,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478405,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.666870867055
            },
            {
              "k": 44,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921433,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.223115617388
            },
            {
              "k": 45,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3738629503072164,
              "pv": -11028.957034062883,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -24230.618603836156
            },
            {
              "k": 46,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.36577763661050977,
              "pv": -10790.440280010016,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -23706.59729518201
            },
            {
              "k": 47,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3578671792281838,
              "pv": 53859.01047384166,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 118328.24601103013
            },
            {
              "k": 48,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.35012779664577565,
              "pv": 101712.12492559782,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 223461.53846153847
            }
          ],
          "terminal_cycle_pv": 53665.43144928181,
          "fcf_pv": -144480.8436418155,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 232550.20294688776,
          "terminal_pv": 105848.97721751832
        },
        "minimum_forecast_cash": 233999.99999999994
      },
      "rolled": {
        "operating_equity_value": 735368.1335757028,
        "commitment_pv": 0,
        "conditional_equity_value": 735368.1335757028,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 100.0,
        "locked_total_units": 100.0,
        "model_unit_price": 6618.313202181325,
        "pending": [],
        "forecast": {
          "month": 1,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 2,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -78798.38812837939
            },
            {
              "k": 5,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.8964449049625359,
              "pv": 84265.82106647838
            },
            {
              "k": 6,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.8770580193070292,
              "pv": -43852.900965351444
            },
            {
              "k": 7,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8580904024022723,
              "pv": -46336.881729722736
            },
            {
              "k": 8,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8395329869700814,
              "pv": -48692.91324426471
            },
            {
              "k": 9,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8213769018249545,
              "pv": -50925.36791314721
            },
            {
              "k": 10,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8036134676332901,
              "pv": -53038.48886379709
            },
            {
              "k": 11,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.7862341927643198,
              "pv": 102210.44505936156
            },
            {
              "k": 12,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 221538.46153846156
            },
            {
              "k": 13,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7525950687173085,
              "pv": -55692.035085080875
            },
            {
              "k": 14,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7363191386948935,
              "pv": -55960.2545408119
            },
            {
              "k": 15,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7203951986191387,
              "pv": -56190.825492292766
            },
            {
              "k": 16,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7048156362109069,
              "pv": -56385.25089687262
            },
            {
              "k": 17,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.6895730038173353,
              "pv": 74473.88441227225
            },
            {
              "k": 18,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.6746600148515609,
              "pv": -22938.440504953072
            },
            {
              "k": 19,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6600695403094402,
              "pv": -23872.51504119148
            },
            {
              "k": 20,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.645794605361601,
              "pv": -24863.092306421604
            },
            {
              "k": 21,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6318283860191958,
              "pv": -25799.65909578383
            },
            {
              "k": 22,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.6181642058717617,
              "pv": -26684.088220131045
            },
            {
              "k": 23,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6047955328956306,
              "pv": 87392.95450341866
            },
            {
              "k": 24,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.5917159763313609,
              "pv": 173570.0197238658
            },
            {
              "k": 25,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.5789192836286988,
              "pv": -39270.02473948004
            },
            {
              "k": 26,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5663993374576104,
              "pv": -39081.55428457512
            },
            {
              "k": 27,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5541501527839529,
              "pv": -38882.86905367404
            },
            {
              "k": 28,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5421658740083899,
              "pv": -38674.49901259847
            },
            {
              "k": 29,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.530440772167181,
              "pv": 59674.58686880788
            },
            {
              "k": 30,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5189692421935084,
              "pv": -14877.11827621392
            },
            {
              "k": 31,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.5077458002380308,
              "pv": -15147.749707101262
            },
            {
              "k": 32,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.4967650810473854,
              "pv": -15399.717512468933
            },
            {
              "k": 33,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.4860218353993813,
              "pv": -15633.702372013446
            },
            {
              "k": 34,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.47551092759366276,
              "pv": -15850.36425312206
            },
            {
              "k": 35,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.46522733299663893,
              "pv": 70016.71361599416
            },
            {
              "k": 36,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.45516613563950836,
              "pv": 132225.7624032772
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.915547841967,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.96445860881
            },
            {
              "k": 38,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079952,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.43418108366
            },
            {
              "k": 39,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.42626934829534835,
              "pv": -29625.7197065267,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -65087.70619523916
            },
            {
              "k": 40,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.41705067231414605,
              "pv": -28985.021725833158,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -63680.092731655444
            },
            {
              "k": 41,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.40803136320552386,
              "pv": 45087.465634210384,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": 99057.16199836023
            },
            {
              "k": 42,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698842,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955736
            },
            {
              "k": 43,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478405,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.666870867055
            },
            {
              "k": 44,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921433,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.223115617388
            },
            {
              "k": 45,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3738629503072164,
              "pv": -11028.957034062883,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -24230.618603836156
            },
            {
              "k": 46,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.36577763661050977,
              "pv": -10790.440280010016,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -23706.59729518201
            },
            {
              "k": 47,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3578671792281838,
              "pv": 53859.01047384166,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 118328.24601103013
            },
            {
              "k": 48,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.35012779664577565,
              "pv": 101712.12492559782,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 223461.53846153847
            }
          ],
          "terminal_cycle_pv": 53665.43144928181,
          "fcf_pv": -144480.8436418155,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 232550.20294688776,
          "terminal_pv": 105848.97721751832
        },
        "minimum_forecast_cash": 233999.99999999994
      },
      "remaining_market_gap": -1572.5016909485648,
      "ordinary_reference_total": 504581.15112327604,
      "ordinary_model_total": 661831.3202181326,
      "holdings": {
        "A": 40.0,
        "B": 60.0,
        "C": 0.0,
        "D": 0.0,
        "E": 0.0,
        "F": 0.0,
        "G": 0.0,
        "H": 0.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    },
    {
      "month": 2,
      "reason": "假设客户拓展证据改善，预测上调至6/8/9；本月实际仍3客。",
      "targets": [
        6,
        8,
        9
      ],
      "opening_cash": 774000.0,
      "customer_cash": 0.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -52000.0,
      "external": 40000.0,
      "task_reinvest": 0.0,
      "company_spread": 3006.307855928073,
      "capital_in": 43006.30785592807,
      "capital_to_date": 543006.3078559281,
      "cash": 731006.3078559281,
      "customer_liability": 240000.0,
      "net_assets": 491006.3078559281,
      "previous_net_assets": 474000.0,
      "previous_price": 5045.8115112327605,
      "previous_model_post": 6618.313202181325,
      "rolling_change": -7.685425644434872,
      "judgment_change": 2477.6435542318522,
      "operating_change": 2469.9581285874174,
      "ref": 7515.769639820178,
      "avg": 4891.599614342213,
      "correction": -2099.336020382372,
      "close_price": 5416.433619437806,
      "old_paid": 33069.386415208784,
      "old_got": 30063.07855928071,
      "old_units": 4.0,
      "new_w": 84329.00432900432,
      "new_target_units": 20.0,
      "sample_units": 24.0,
      "sample_amount": 117398.3907442131,
      "Q_pre": 100.0,
      "Q": 120.0,
      "pending_units": 10.513347022587268,
      "pending_nominal": 50000.0,
      "Q_fully": 120.0,
      "locked_total_units": 120.0,
      "fulfilled_total_units": 109.48665297741273,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 1009807.9256409714,
        "commitment_pv": 0,
        "conditional_equity_value": 1009807.9256409714,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 100.0,
        "locked_total_units": 100.0,
        "model_unit_price": 9088.271330768743,
        "pending": [],
        "forecast": {
          "month": 2,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9162603270741789,
              "pv": 86128.47074497282
            },
            {
              "k": 5,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -28686.23695880115
            },
            {
              "k": 6,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.8770580193070292,
              "pv": -33328.20473366711
            },
            {
              "k": 7,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.8580904024022723,
              "pv": -37755.97770569998
            },
            {
              "k": 8,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.8395329869700814,
              "pv": -41976.64934850407
            },
            {
              "k": 9,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8213769018249545,
              "pv": -45997.10650219745
            },
            {
              "k": 10,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8036134676332901,
              "pv": 118934.79320972694
            },
            {
              "k": 11,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": 224862.97913059552
            },
            {
              "k": 12,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.7692307692307692,
              "pv": -58589.743589743644
            },
            {
              "k": 13,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.7525950687173085,
              "pv": -59078.712894308694
            },
            {
              "k": 14,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.7363191386948935,
              "pv": -59519.13037783721
            },
            {
              "k": 15,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7203951986191387,
              "pv": -59912.867351825094
            },
            {
              "k": 16,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7048156362109069,
              "pv": 73653.23398403982
            },
            {
              "k": 17,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.6895730038173353,
              "pv": -12297.385234742482
            },
            {
              "k": 18,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.6746600148515609,
              "pv": -13605.643632839849
            },
            {
              "k": 19,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.6600695403094402,
              "pv": -14851.564656962366
            },
            {
              "k": 20,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.645794605361601,
              "pv": -16037.232699813094
            },
            {
              "k": 21,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6318283860191958,
              "pv": -17164.67115352152
            },
            {
              "k": 22,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6181642058717617,
              "pv": 99215.35504241778
            },
            {
              "k": 23,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6047955328956306,
              "pv": 174987.50751780244
            },
            {
              "k": 24,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.5917159763313609,
              "pv": -42504.93096646953
            },
            {
              "k": 25,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.5789192836286988,
              "pv": -42261.10770489493
            },
            {
              "k": 26,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.5663993374576104,
              "pv": -42007.950861439414
            },
            {
              "k": 27,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.5541501527839529,
              "pv": -41745.97817639122
            },
            {
              "k": 28,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5421658740083899,
              "pv": 58824.997329910395
            },
            {
              "k": 29,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.530440772167181,
              "pv": -6718.916447450977
            },
            {
              "k": 30,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5189692421935084,
              "pv": -7179.074517010272
            },
            {
              "k": 31,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5077458002380308,
              "pv": -7616.187003570374
            },
            {
              "k": 32,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.4967650810473854,
              "pv": -8031.035476932744
            },
            {
              "k": 33,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.4860218353993813,
              "pv": -8424.378480256015
            },
            {
              "k": 34,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.47551092759366276,
              "pv": 79172.56944434496
            },
            {
              "k": 35,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.46522733299663893,
              "pv": 133287.630903537
            },
            {
              "k": 36,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.45516613563950836,
              "pv": -33454.710969503925
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.44532252586822985,
              "pv": -32731.2056513148,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -71910.45881593863
            },
            {
              "k": 38,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.4356917980443157,
              "pv": -32023.34715625725,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -70355.29370229717
            },
            {
              "k": 39,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.42626934829534835,
              "pv": -31330.79709970816,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -68833.76122805884
            },
            {
              "k": 40,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.41705067231414605,
              "pv": 44415.896601456654,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": 97581.72483340027
            },
            {
              "k": 41,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.423403274608,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994314
            },
            {
              "k": 42,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3992071093796218,
              "pv": -5389.2959766249405,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -11840.283260644996
            },
            {
              "k": 43,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.390573692490793,
              "pv": -5272.744848625626,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -11584.2204324305
            },
            {
              "k": 44,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.3821269854210657,
              "pv": -5158.714303184421,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -11333.695324096172
            },
            {
              "k": 45,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3738629503072164,
              "pv": -5047.1498291474645,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -11088.588174636981
            },
            {
              "k": 46,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.36577763661050977,
              "pv": 60901.976495649964,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 133801.642360943
            },
            {
              "k": 47,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.3578671792281838,
              "pv": 102528.9468488746,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 225256.09622697753
            },
            {
              "k": 48,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.35012779664577565,
              "pv": -25734.393053464555,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -56538.46153846164
            }
          ],
          "terminal_cycle_pv": 131052.69472776155,
          "fcf_pv": 63321.34826866066,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 567895.0104869666,
          "terminal_pv": 258486.57737231068
        },
        "minimum_forecast_cash": 304000.0
      },
      "after": {
        "operating_equity_value": 1052814.2334968995,
        "commitment_pv": 47222.656982019034,
        "conditional_equity_value": 1100036.8904789186,
        "pending_units": 10.513347022587268,
        "pending_nominal": 50000.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 8250.276678591888,
        "pending": [
          {
            "person": "E",
            "due": 3,
            "amount": 13200.0,
            "price": 4427.272727272727,
            "units": 2.9815195071868583,
            "remaining_months": 1,
            "pv": 12914.531379189015
          },
          {
            "person": "E",
            "due": 4,
            "amount": 14400.0,
            "price": 4638.0952380952385,
            "units": 3.1047227926078027,
            "remaining_months": 2,
            "pv": 13783.894276368408
          },
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 4,
            "pv": 20524.231326461606
          }
        ],
        "forecast": {
          "month": 2,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9162603270741789,
              "pv": 86128.47074497282
            },
            {
              "k": 5,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -28686.23695880115
            },
            {
              "k": 6,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.8770580193070292,
              "pv": -33328.20473366711
            },
            {
              "k": 7,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.8580904024022723,
              "pv": -37755.97770569998
            },
            {
              "k": 8,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.8395329869700814,
              "pv": -41976.64934850407
            },
            {
              "k": 9,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8213769018249545,
              "pv": -45997.10650219745
            },
            {
              "k": 10,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8036134676332901,
              "pv": 118934.79320972694
            },
            {
              "k": 11,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": 224862.97913059552
            },
            {
              "k": 12,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.7692307692307692,
              "pv": -58589.743589743644
            },
            {
              "k": 13,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.7525950687173085,
              "pv": -59078.712894308694
            },
            {
              "k": 14,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.7363191386948935,
              "pv": -59519.13037783721
            },
            {
              "k": 15,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7203951986191387,
              "pv": -59912.867351825094
            },
            {
              "k": 16,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7048156362109069,
              "pv": 73653.23398403982
            },
            {
              "k": 17,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.6895730038173353,
              "pv": -12297.385234742482
            },
            {
              "k": 18,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.6746600148515609,
              "pv": -13605.643632839849
            },
            {
              "k": 19,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.6600695403094402,
              "pv": -14851.564656962366
            },
            {
              "k": 20,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.645794605361601,
              "pv": -16037.232699813094
            },
            {
              "k": 21,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6318283860191958,
              "pv": -17164.67115352152
            },
            {
              "k": 22,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6181642058717617,
              "pv": 99215.35504241778
            },
            {
              "k": 23,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6047955328956306,
              "pv": 174987.50751780244
            },
            {
              "k": 24,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.5917159763313609,
              "pv": -42504.93096646953
            },
            {
              "k": 25,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.5789192836286988,
              "pv": -42261.10770489493
            },
            {
              "k": 26,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.5663993374576104,
              "pv": -42007.950861439414
            },
            {
              "k": 27,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.5541501527839529,
              "pv": -41745.97817639122
            },
            {
              "k": 28,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5421658740083899,
              "pv": 58824.997329910395
            },
            {
              "k": 29,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.530440772167181,
              "pv": -6718.916447450977
            },
            {
              "k": 30,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5189692421935084,
              "pv": -7179.074517010272
            },
            {
              "k": 31,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5077458002380308,
              "pv": -7616.187003570374
            },
            {
              "k": 32,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.4967650810473854,
              "pv": -8031.035476932744
            },
            {
              "k": 33,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.4860218353993813,
              "pv": -8424.378480256015
            },
            {
              "k": 34,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.47551092759366276,
              "pv": 79172.56944434496
            },
            {
              "k": 35,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.46522733299663893,
              "pv": 133287.630903537
            },
            {
              "k": 36,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.45516613563950836,
              "pv": -33454.710969503925
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.44532252586822985,
              "pv": -32731.2056513148,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -71910.45881593863
            },
            {
              "k": 38,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.4356917980443157,
              "pv": -32023.34715625725,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -70355.29370229717
            },
            {
              "k": 39,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.42626934829534835,
              "pv": -31330.79709970816,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -68833.76122805884
            },
            {
              "k": 40,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.41705067231414605,
              "pv": 44415.896601456654,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": 97581.72483340027
            },
            {
              "k": 41,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.423403274608,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994314
            },
            {
              "k": 42,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3992071093796218,
              "pv": -5389.2959766249405,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -11840.283260644996
            },
            {
              "k": 43,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.390573692490793,
              "pv": -5272.744848625626,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -11584.2204324305
            },
            {
              "k": 44,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.3821269854210657,
              "pv": -5158.714303184421,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -11333.695324096172
            },
            {
              "k": 45,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3738629503072164,
              "pv": -5047.1498291474645,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -11088.588174636981
            },
            {
              "k": 46,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.36577763661050977,
              "pv": 60901.976495649964,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 133801.642360943
            },
            {
              "k": 47,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.3578671792281838,
              "pv": 102528.9468488746,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 225256.09622697753
            },
            {
              "k": 48,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.35012779664577565,
              "pv": -25734.393053464555,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -56538.46153846164
            }
          ],
          "terminal_cycle_pv": 131052.69472776155,
          "fcf_pv": 63321.34826866066,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 567895.0104869666,
          "terminal_pv": 258486.57737231068
        },
        "minimum_forecast_cash": 397006.3078559281
      },
      "rolled": {
        "operating_equity_value": 734514.1973929878,
        "commitment_pv": 0,
        "conditional_equity_value": 734514.1973929878,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 100.0,
        "locked_total_units": 100.0,
        "model_unit_price": 6610.62777653689,
        "pending": [],
        "forecast": {
          "month": 2,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 3,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -80540.18320561972
            },
            {
              "k": 4,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9162603270741789,
              "pv": 86128.47074497282
            },
            {
              "k": 5,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.8964449049625359,
              "pv": -44822.24524812678
            },
            {
              "k": 6,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8770580193070292,
              "pv": -47361.13304257961
            },
            {
              "k": 7,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8580904024022723,
              "pv": -49769.243339331784
            },
            {
              "k": 8,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8395329869700814,
              "pv": -52051.04519214507
            },
            {
              "k": 9,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8213769018249545,
              "pv": -54210.875520446934
            },
            {
              "k": 10,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8036134676332901,
              "pv": 104469.75079232769
            },
            {
              "k": 11,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": 226435.44751612414
            },
            {
              "k": 12,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": -56923.076923076966
            },
            {
              "k": 13,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7525950687173085,
              "pv": -57197.22522251544
            },
            {
              "k": 14,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7363191386948935,
              "pv": -57432.89281820164
            },
            {
              "k": 15,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7203951986191387,
              "pv": -57631.61588953116
            },
            {
              "k": 16,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.7048156362109069,
              "pv": 76120.08871077799
            },
            {
              "k": 17,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.6895730038173353,
              "pv": -23445.4821297894
            },
            {
              "k": 18,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6746600148515609,
              "pv": -24400.203870464848
            },
            {
              "k": 19,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.6600695403094402,
              "pv": -25412.67730191341
            },
            {
              "k": 20,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.645794605361601,
              "pv": -26369.946385598712
            },
            {
              "k": 21,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.6318283860191958,
              "pv": -27273.925329828617
            },
            {
              "k": 22,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6181642058717617,
              "pv": 89324.7277484696
            },
            {
              "k": 23,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.6047955328956306,
              "pv": 177406.6896493849
            },
            {
              "k": 24,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.5917159763313609,
              "pv": -40138.06706114395
            },
            {
              "k": 25,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5789192836286988,
              "pv": -39945.43057038022
            },
            {
              "k": 26,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5663993374576104,
              "pv": -39742.353511609006
            },
            {
              "k": 27,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5541501527839529,
              "pv": -39529.377565255294
            },
            {
              "k": 28,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.5421658740083899,
              "pv": 60993.66082594388
            },
            {
              "k": 29,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.530440772167181,
              "pv": -15205.96880212587
            },
            {
              "k": 30,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.5189692421935084,
              "pv": -15482.582392106342
            },
            {
              "k": 31,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.5077458002380308,
              "pv": -15740.119807378942
            },
            {
              "k": 32,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.4967650810473854,
              "pv": -15979.276773690912
            },
            {
              "k": 33,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.4860218353993813,
              "pv": -16200.72784664601
            },
            {
              "k": 34,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.47551092759366276,
              "pv": 71564.39460284624
            },
            {
              "k": 35,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.46522733299663893,
              "pv": 135148.5402355236
            },
            {
              "k": 36,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.45516613563950836,
              "pv": -31634.046426945824
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.91554784199,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.96445860885
            },
            {
              "k": 38,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079927,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.4341810836
            },
            {
              "k": 39,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.42626934829534835,
              "pv": -29625.719706526717,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -65087.7061952392
            },
            {
              "k": 40,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.41705067231414605,
              "pv": 46084.09929071314,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": 101246.76614169677
            },
            {
              "k": 41,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.40803136320552386,
              "pv": -12036.925214562954,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -26445.12469639481
            },
            {
              "k": 42,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698855,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.211569557385
            },
            {
              "k": 43,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478387,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.66687086702
            },
            {
              "k": 44,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921439,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.2231156174
            },
            {
              "k": 45,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.3738629503072164,
              "pv": -11028.957034062862,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -24230.61860383611
            },
            {
              "k": 46,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.36577763661050977,
              "pv": 55049.53430988172,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 120943.82687881016
            },
            {
              "k": 47,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.3578671792281838,
              "pv": 103960.41556578739,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": 228401.0329980349
            },
            {
              "k": 48,
              "calendar_month": 50,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.35012779664577565,
              "pv": -24333.881866881402,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -53461.53846153845
            }
          ],
          "terminal_cycle_pv": 70890.13786579901,
          "fcf_pv": -93308.55973876576,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 307190.5974184623,
          "terminal_pv": 139822.75713175343
        },
        "minimum_forecast_cash": 233999.99999999994
      },
      "remaining_market_gap": -2833.8430591540828,
      "ordinary_reference_total": 649972.0343325366,
      "ordinary_model_total": 990033.2014310266,
      "holdings": {
        "A": 36.0,
        "B": 60.0,
        "C": 4.0,
        "D": 9.486652977412732,
        "E": 10.513347022587268,
        "F": 0.0,
        "G": 0.0,
        "H": 0.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    },
    {
      "month": 3,
      "reason": "假设新增签约延迟，预测回调至5/7/8；本月实际仍3客。",
      "targets": [
        5,
        7,
        8
      ],
      "opening_cash": 731006.3078559281,
      "customer_cash": 0.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -78000.0,
      "external": 0.0,
      "task_reinvest": 13200.0,
      "company_spread": 0.0,
      "capital_in": 13200.0,
      "capital_to_date": 556206.3078559281,
      "cash": 658206.3078559281,
      "customer_liability": 180000.0,
      "net_assets": 478206.3078559281,
      "previous_net_assets": 491006.3078559281,
      "previous_price": 5416.433619437806,
      "previous_model_post": 8250.276678591888,
      "rolling_change": 61.179137108423674,
      "judgment_change": -2110.3420864708014,
      "operating_change": -2049.1629493623777,
      "ref": 3367.270670075428,
      "avg": null,
      "correction": 0.0,
      "close_price": 3367.270670075428,
      "old_paid": 0.0,
      "old_got": 0.0,
      "old_units": 0.0,
      "new_w": 0.0,
      "new_target_units": 0.0,
      "sample_units": 0.0,
      "sample_amount": 0.0,
      "Q_pre": 120.0,
      "Q": 120.0,
      "pending_units": 7.53182751540041,
      "pending_nominal": 36800.0,
      "Q_fully": 120.0,
      "locked_total_units": 120.0,
      "fulfilled_total_units": 112.46817248459959,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 791748.6760270906,
        "commitment_pv": 35066.487870177334,
        "conditional_equity_value": 826815.163897268,
        "pending_units": 7.53182751540041,
        "pending_nominal": 36800.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 6201.113729229511,
        "pending": [
          {
            "person": "E",
            "due": 4,
            "amount": 14400.0,
            "price": 4638.0952380952385,
            "units": 3.1047227926078027,
            "remaining_months": 1,
            "pv": 14088.579686388015
          },
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 3,
            "pv": 20977.90818378932
          }
        ],
        "forecast": {
          "month": 3,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9365137582048804,
              "pv": 88032.29327125875
            },
            {
              "k": 4,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370893
            },
            {
              "k": 5,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8964449049625359,
              "pv": -48408.02486797697
            },
            {
              "k": 6,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8770580193070292,
              "pv": -50869.365119807684
            },
            {
              "k": 7,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8580904024022723,
              "pv": -53201.60494894091
            },
            {
              "k": 8,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8395329869700814,
              "pv": -55409.17714002531
            },
            {
              "k": 9,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": 106778.99723724405
            },
            {
              "k": 10,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.8036134676332901,
              "pv": 231440.6786783876
            },
            {
              "k": 11,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": -58181.330264559714
            },
            {
              "k": 12,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7692307692307692,
              "pv": -58461.53846153845
            },
            {
              "k": 13,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7525950687173085,
              "pv": -58702.41535995001
            },
            {
              "k": 14,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7363191386948935,
              "pv": -58905.53109559155
            },
            {
              "k": 15,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.7203951986191387,
              "pv": 77802.68145086702
            },
            {
              "k": 16,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.7048156362109069,
              "pv": -23963.731631170835
            },
            {
              "k": 17,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6895730038173353,
              "pv": -24939.556971393693
            },
            {
              "k": 18,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.6746600148515609,
              "pv": -25974.410571785054
            },
            {
              "k": 19,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6600695403094402,
              "pv": -26952.839562635476
            },
            {
              "k": 20,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.645794605361601,
              "pv": -27876.800464775777
            },
            {
              "k": 21,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6318283860191958,
              "pv": 91299.20177977382
            },
            {
              "k": 22,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.6181642058717617,
              "pv": 181328.16705571668
            },
            {
              "k": 23,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.6047955328956306,
              "pv": -41025.296981420244
            },
            {
              "k": 24,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5917159763313609,
              "pv": -40828.4023668639
            },
            {
              "k": 25,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5789192836286988,
              "pv": -40620.83640128038
            },
            {
              "k": 26,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5663993374576104,
              "pv": -40403.152738642864
            },
            {
              "k": 27,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.5541501527839529,
              "pv": 62341.89218819471
            },
            {
              "k": 28,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -15542.088388240525
            },
            {
              "k": 29,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.530440772167181,
              "pv": -15824.816369654241
            },
            {
              "k": 30,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.5189692421935084,
              "pv": -16088.046507998744
            },
            {
              "k": 31,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.5077458002380308,
              "pv": -16332.489907656673
            },
            {
              "k": 32,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.4967650810473854,
              "pv": -16558.836034912812
            },
            {
              "k": 33,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.4860218353993813,
              "pv": 73146.28622760689
            },
            {
              "k": 34,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.47551092759366276,
              "pv": 138135.92446595902
            },
            {
              "k": 35,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.46522733299663893,
              "pv": -32333.2996432664
            },
            {
              "k": 36,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.45516613563950836,
              "pv": -31634.046426945846
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.91554784196,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.9644586088
            },
            {
              "k": 38,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079945,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.43418108365
            },
            {
              "k": 39,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.42626934829534835,
              "pv": 47102.76298663599,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": 103484.77028163928
            },
            {
              "k": 40,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.41705067231414605,
              "pv": -12302.994833267308,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -27029.679648688278
            },
            {
              "k": 41,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.40803136320552386,
              "pv": -12036.925214562965,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -26445.12469639484
            },
            {
              "k": 42,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698836,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955735
            },
            {
              "k": 43,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478393,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.66687086703
            },
            {
              "k": 44,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921417,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.22311561735
            },
            {
              "k": 45,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3738629503072164,
              "pv": 56266.374021236064,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 123617.22372465565
            },
            {
              "k": 46,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.36577763661050977,
              "pv": 106258.40343535309,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 233449.71234747078
            },
            {
              "k": 47,
              "calendar_month": 50,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.3578671792281838,
              "pv": -24871.768956358766,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -54643.276397120215
            },
            {
              "k": 48,
              "calendar_month": 51,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.35012779664577565,
              "pv": -24333.881866881416,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -53461.53846153848
            }
          ],
          "terminal_cycle_pv": 88495.58695428971,
          "fcf_pv": -41005.14061441864,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 383480.876801922,
          "terminal_pv": 174547.50878558125
        },
        "minimum_forecast_cash": 327006.307855928
      },
      "after": {
        "operating_equity_value": 791748.6760270906,
        "commitment_pv": 35066.487870177334,
        "conditional_equity_value": 826815.163897268,
        "pending_units": 7.53182751540041,
        "pending_nominal": 36800.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 6201.113729229511,
        "pending": [
          {
            "person": "E",
            "due": 4,
            "amount": 14400.0,
            "price": 4638.0952380952385,
            "units": 3.1047227926078027,
            "remaining_months": 1,
            "pv": 14088.579686388015
          },
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 3,
            "pv": 20977.90818378932
          }
        ],
        "forecast": {
          "month": 3,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9365137582048804,
              "pv": 88032.29327125875
            },
            {
              "k": 4,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370893
            },
            {
              "k": 5,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.8964449049625359,
              "pv": -48408.02486797697
            },
            {
              "k": 6,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8770580193070292,
              "pv": -50869.365119807684
            },
            {
              "k": 7,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8580904024022723,
              "pv": -53201.60494894091
            },
            {
              "k": 8,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8395329869700814,
              "pv": -55409.17714002531
            },
            {
              "k": 9,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": 106778.99723724405
            },
            {
              "k": 10,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.8036134676332901,
              "pv": 231440.6786783876
            },
            {
              "k": 11,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": -58181.330264559714
            },
            {
              "k": 12,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7692307692307692,
              "pv": -58461.53846153845
            },
            {
              "k": 13,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7525950687173085,
              "pv": -58702.41535995001
            },
            {
              "k": 14,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7363191386948935,
              "pv": -58905.53109559155
            },
            {
              "k": 15,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.7203951986191387,
              "pv": 77802.68145086702
            },
            {
              "k": 16,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.7048156362109069,
              "pv": -23963.731631170835
            },
            {
              "k": 17,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.6895730038173353,
              "pv": -24939.556971393693
            },
            {
              "k": 18,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.6746600148515609,
              "pv": -25974.410571785054
            },
            {
              "k": 19,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6600695403094402,
              "pv": -26952.839562635476
            },
            {
              "k": 20,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.645794605361601,
              "pv": -27876.800464775777
            },
            {
              "k": 21,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.6318283860191958,
              "pv": 91299.20177977382
            },
            {
              "k": 22,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.6181642058717617,
              "pv": 181328.16705571668
            },
            {
              "k": 23,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.6047955328956306,
              "pv": -41025.296981420244
            },
            {
              "k": 24,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.5917159763313609,
              "pv": -40828.4023668639
            },
            {
              "k": 25,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5789192836286988,
              "pv": -40620.83640128038
            },
            {
              "k": 26,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5663993374576104,
              "pv": -40403.152738642864
            },
            {
              "k": 27,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.5541501527839529,
              "pv": 62341.89218819471
            },
            {
              "k": 28,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -15542.088388240525
            },
            {
              "k": 29,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.530440772167181,
              "pv": -15824.816369654241
            },
            {
              "k": 30,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.5189692421935084,
              "pv": -16088.046507998744
            },
            {
              "k": 31,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.5077458002380308,
              "pv": -16332.489907656673
            },
            {
              "k": 32,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.4967650810473854,
              "pv": -16558.836034912812
            },
            {
              "k": 33,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.4860218353993813,
              "pv": 73146.28622760689
            },
            {
              "k": 34,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.47551092759366276,
              "pv": 138135.92446595902
            },
            {
              "k": 35,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.46522733299663893,
              "pv": -32333.2996432664
            },
            {
              "k": 36,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.45516613563950836,
              "pv": -31634.046426945846
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.91554784196,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.9644586088
            },
            {
              "k": 38,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.4356917980443157,
              "pv": -30280.579964079945,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -66526.43418108365
            },
            {
              "k": 39,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.42626934829534835,
              "pv": 47102.76298663599,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": 103484.77028163928
            },
            {
              "k": 40,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.41705067231414605,
              "pv": -12302.994833267308,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -27029.679648688278
            },
            {
              "k": 41,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.40803136320552386,
              "pv": -12036.925214562965,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -26445.12469639484
            },
            {
              "k": 42,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698836,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955735
            },
            {
              "k": 43,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.390573692490793,
              "pv": -11521.923928478393,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.66687086703
            },
            {
              "k": 44,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.3821269854210657,
              "pv": -11272.746069921417,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -24766.22311561735
            },
            {
              "k": 45,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3738629503072164,
              "pv": 56266.374021236064,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 123617.22372465565
            },
            {
              "k": 46,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.36577763661050977,
              "pv": 106258.40343535309,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 233449.71234747078
            },
            {
              "k": 47,
              "calendar_month": 50,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.3578671792281838,
              "pv": -24871.768956358766,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -54643.276397120215
            },
            {
              "k": 48,
              "calendar_month": 51,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.35012779664577565,
              "pv": -24333.881866881416,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -53461.53846153848
            }
          ],
          "terminal_cycle_pv": 88495.58695428971,
          "fcf_pv": -41005.14061441864,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 383480.876801922,
          "terminal_pv": 174547.50878558125
        },
        "minimum_forecast_cash": 327006.307855928
      },
      "rolled": {
        "operating_equity_value": 1073127.6208898644,
        "commitment_pv": 35066.487870177334,
        "conditional_equity_value": 1108194.1087600417,
        "pending_units": 7.53182751540041,
        "pending_nominal": 36800.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 8311.455815700312,
        "pending": [
          {
            "person": "E",
            "due": 4,
            "amount": 14400.0,
            "price": 4638.0952380952385,
            "units": 3.1047227926078027,
            "remaining_months": 1,
            "pv": 14088.579686388015
          },
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 3,
            "pv": 20977.90818378932
          }
        ],
        "forecast": {
          "month": 3,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 4,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -82320.4797060891
            },
            {
              "k": 3,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9365137582048804,
              "pv": 88032.29327125875
            },
            {
              "k": 4,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -29320.330466373725
            },
            {
              "k": 5,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -34064.90638857637
            },
            {
              "k": 6,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.8770580193070292,
              "pv": -38590.55284950929
            },
            {
              "k": 7,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.8580904024022723,
              "pv": -42904.520120113615
            },
            {
              "k": 8,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8395329869700814,
              "pv": -47013.84727032456
            },
            {
              "k": 9,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8213769018249545,
              "pv": 121563.78147009326
            },
            {
              "k": 10,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8036134676332901,
              "pv": 229833.45174312103
            },
            {
              "k": 11,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -59884.83768221575
            },
            {
              "k": 12,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.7692307692307692,
              "pv": -60384.615384615354
            },
            {
              "k": 13,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.7525950687173085,
              "pv": -60834.76805464909
            },
            {
              "k": 14,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7363191386948935,
              "pv": -61237.208368125364
            },
            {
              "k": 15,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7203951986191387,
              "pv": 75281.29825570004
            },
            {
              "k": 16,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -12569.21217909451
            },
            {
              "k": 17,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -13906.3889103163
            },
            {
              "k": 18,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.6746600148515609,
              "pv": -15179.85033416008
            },
            {
              "k": 19,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.6600695403094402,
              "pv": -16391.726917684435
            },
            {
              "k": 20,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.645794605361601,
              "pv": -17544.086778990197
            },
            {
              "k": 21,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6318283860191958,
              "pv": 101408.45595608096
            },
            {
              "k": 22,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6181642058717617,
              "pv": 178855.5102322297
            },
            {
              "k": 23,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -43444.47911300291
            },
            {
              "k": 24,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.5917159763313609,
              "pv": -43195.266272189256
            },
            {
              "k": 25,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.5789192836286988,
              "pv": -42936.51353579514
            },
            {
              "k": 26,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.5663993374576104,
              "pv": -42668.75008847342
            },
            {
              "k": 27,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5541501527839529,
              "pv": 60125.29157705898
            },
            {
              "k": 28,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5421658740083899,
              "pv": -6867.4344041062905
            },
            {
              "k": 29,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.530440772167181,
              "pv": -7337.7640149794115
            },
            {
              "k": 30,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5189692421935084,
              "pv": -7784.538632902535
            },
            {
              "k": 31,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5077458002380308,
              "pv": -8208.55710384818
            },
            {
              "k": 32,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.4967650810473854,
              "pv": -8610.594738154754
            },
            {
              "k": 33,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.4860218353993813,
              "pv": 80922.6355939971
            },
            {
              "k": 34,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.47551092759366276,
              "pv": 136233.88075558434
            },
            {
              "k": 35,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.45516613563950836,
              "pv": -33454.71096950377
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.44532252586822985,
              "pv": -32731.20565131494,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -71910.45881593892
            },
            {
              "k": 38,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4356917980443157,
              "pv": -32023.34715625726,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -70355.2937022972
            },
            {
              "k": 39,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.42626934829534835,
              "pv": 45397.6855934547,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": 99738.71524881998
            },
            {
              "k": 40,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.3992071093796218,
              "pv": -5389.295976624813,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -11840.283260644715
            },
            {
              "k": 43,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.390573692490793,
              "pv": -5272.74484862574,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -11584.22043243075
            },
            {
              "k": 44,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3821269854210657,
              "pv": -5158.714303184432,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -11333.695324096196
            },
            {
              "k": 45,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3738629503072164,
              "pv": 62248.18122615162,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 136759.25415385512
            },
            {
              "k": 46,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.36577763661050977,
              "pv": 104795.292888911,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": 230235.2584769375
            },
            {
              "k": 47,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.35012779664577565,
              "pv": -25734.39305346444,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -56538.46153846138
            }
          ],
          "terminal_cycle_pv": 150911.08100507004,
          "fcf_pv": 117266.32091348263,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 653948.0176886367,
          "terminal_pv": 297654.9921204536
        },
        "minimum_forecast_cash": 397006.3078559281
      },
      "remaining_market_gap": -2833.8430591540828,
      "ordinary_reference_total": 404072.48040905135,
      "ordinary_model_total": 744133.6475075412,
      "holdings": {
        "A": 36.0,
        "B": 60.0,
        "C": 4.0,
        "D": 9.486652977412732,
        "E": 10.513347022587268,
        "F": 0.0,
        "G": 0.0,
        "H": 0.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    },
    {
      "month": 4,
      "reason": "假设交付扩张慢，预测下调至5/6/7；本月实际仍3客。",
      "targets": [
        5,
        6,
        7
      ],
      "opening_cash": 658206.3078559281,
      "customer_cash": 0.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -104000.0,
      "external": 20000.0,
      "task_reinvest": 14400.0,
      "company_spread": 658.5242134459263,
      "capital_in": 35058.524213445926,
      "capital_to_date": 591264.832069374,
      "cash": 607264.832069374,
      "customer_liability": 120000.0,
      "net_assets": 487264.83206937404,
      "previous_net_assets": 478206.3078559281,
      "previous_price": 3367.270670075428,
      "previous_model_post": 6201.113729229511,
      "rolling_change": 27.952545960089992,
      "judgment_change": -1748.9126824207015,
      "operating_change": -1720.9601364606115,
      "ref": 1646.3105336148164,
      "avg": 1058.7555030558924,
      "correction": -470.04402444713924,
      "close_price": 1176.2665091676772,
      "old_paid": 3292.621067229633,
      "old_got": 2634.0968537837066,
      "old_units": 2.0,
      "new_w": 20000.0,
      "new_target_units": 20.0,
      "sample_units": 22.0,
      "sample_amount": 23292.621067229633,
      "Q_pre": 120.0,
      "Q": 140.0,
      "pending_units": 4.427104722792608,
      "pending_nominal": 22400.0,
      "Q_fully": 140.0,
      "locked_total_units": 140.0,
      "fulfilled_total_units": 135.57289527720738,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 575912.1990503912,
        "commitment_pv": 21441.613318795302,
        "conditional_equity_value": 597353.8123691865,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 4480.153592768899,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 2,
            "pv": 21441.613318795302
          }
        ],
        "forecast": {
          "month": 4,
          "targets": [
            5,
            6,
            7
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9572148803033617,
              "pv": 89978.19874851599
            },
            {
              "k": 3,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9365137582048804,
              "pv": -46825.68791024401
            },
            {
              "k": 4,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.9162603270741789,
              "pv": -49478.057662005696
            },
            {
              "k": 5,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8964449049625359,
              "pv": -51993.804487827074
            },
            {
              "k": 6,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8770580193070292,
              "pv": -54377.597197035844
            },
            {
              "k": 7,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8580904024022723,
              "pv": -56633.96655854991
            },
            {
              "k": 8,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8395329869700814,
              "pv": 109139.28830611055
            },
            {
              "k": 9,
              "calendar_month": 13,
              "customers": 5.083333333333333,
              "receipts": 389999.99999999994,
              "revenue": 101666.66666666667,
              "direct": 61000.0,
              "fixed": 50000.0,
              "pretax": -9333.333333333328,
              "tax_reserve": 0.0,
              "fcf": 278999.99999999994,
              "discount_factor": 0.8213769018249545,
              "pv": 229164.15560916226
            },
            {
              "k": 10,
              "calendar_month": 14,
              "customers": 5.166666666666667,
              "receipts": 30000.00000000008,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -81999.99999999991,
              "discount_factor": 0.8036134676332901,
              "pv": -65896.30434592972
            },
            {
              "k": 11,
              "calendar_month": 15,
              "customers": 5.25,
              "receipts": 29999.999999999945,
              "revenue": 105000.0,
              "direct": 63000.0,
              "fixed": 50000.0,
              "pretax": -8000.0,
              "tax_reserve": 0.0,
              "fcf": -83000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": -65257.43799943859
            },
            {
              "k": 12,
              "calendar_month": 16,
              "customers": 5.333333333333333,
              "receipts": 30000.0,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -84000.0,
              "discount_factor": 0.7692307692307692,
              "pv": -64615.38461538461
            },
            {
              "k": 13,
              "calendar_month": 17,
              "customers": 5.416666666666667,
              "receipts": 30000.00000000005,
              "revenue": 108333.33333333333,
              "direct": 65000.0,
              "fixed": 50000.0,
              "pretax": -6666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -84999.99999999994,
              "discount_factor": 0.7525950687173085,
              "pv": -63970.58084097118
            },
            {
              "k": 14,
              "calendar_month": 18,
              "customers": 5.5,
              "receipts": 214999.99999999994,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": 98999.99999999994,
              "discount_factor": 0.7363191386948935,
              "pv": 72895.59473079442
            },
            {
              "k": 15,
              "calendar_month": 19,
              "customers": 5.583333333333333,
              "receipts": 75000.0,
              "revenue": 111666.66666666667,
              "direct": 67000.0,
              "fixed": 50000.0,
              "pretax": -5333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -42000.0,
              "discount_factor": 0.7203951986191387,
              "pv": -30256.598342003825
            },
            {
              "k": 16,
              "calendar_month": 20,
              "customers": 5.666666666666667,
              "receipts": 75000.00000000003,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -42999.99999999997,
              "discount_factor": 0.7048156362109069,
              "pv": -30307.072357068977
            },
            {
              "k": 17,
              "calendar_month": 21,
              "customers": 5.75,
              "receipts": 74999.99999999994,
              "revenue": 115000.0,
              "direct": 69000.0,
              "fixed": 50000.0,
              "pretax": -4000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.00000000006,
              "discount_factor": 0.6895730038173353,
              "pv": -30341.212167962796
            },
            {
              "k": 18,
              "calendar_month": 22,
              "customers": 5.833333333333333,
              "receipts": 75000.0,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -45000.0,
              "discount_factor": 0.6746600148515609,
              "pv": -30359.70066832024
            },
            {
              "k": 19,
              "calendar_month": 23,
              "customers": 5.916666666666667,
              "receipts": 75000.00000000012,
              "revenue": 118333.33333333333,
              "direct": 71000.0,
              "fixed": 50000.0,
              "pretax": -2666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -45999.99999999988,
              "discount_factor": 0.6600695403094402,
              "pv": -30363.19885423417
            },
            {
              "k": 20,
              "calendar_month": 24,
              "customers": 6.0,
              "receipts": 259999.99999999988,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 137999.99999999988,
              "discount_factor": 0.645794605361601,
              "pv": 89119.65553990086
            },
            {
              "k": 21,
              "calendar_month": 25,
              "customers": 6.083333333333333,
              "receipts": 410000.0,
              "revenue": 121666.66666666667,
              "direct": 73000.0,
              "fixed": 50000.0,
              "pretax": -1333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": 287000.0,
              "discount_factor": 0.6318283860191958,
              "pv": 181334.74678750918
            },
            {
              "k": 22,
              "calendar_month": 26,
              "customers": 6.166666666666667,
              "receipts": 50000.00000000012,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -73999.99999999988,
              "discount_factor": 0.6181642058717617,
              "pv": -45744.15123451029
            },
            {
              "k": 23,
              "calendar_month": 27,
              "customers": 6.25,
              "receipts": 49999.999999999876,
              "revenue": 125000.0,
              "direct": 75000.0,
              "fixed": 50000.0,
              "pretax": 0.0,
              "tax_reserve": 0.0,
              "fcf": -75000.00000000012,
              "discount_factor": 0.6047955328956306,
              "pv": -45359.664967172364
            },
            {
              "k": 24,
              "calendar_month": 28,
              "customers": 6.333333333333333,
              "receipts": 50000.00000000004,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666664,
              "discount_factor": 0.5917159763313609,
              "pv": -45069.03353057197
            },
            {
              "k": 25,
              "calendar_month": 29,
              "customers": 6.416666666666667,
              "receipts": 50000.00000000009,
              "revenue": 128333.33333333333,
              "direct": 77000.0,
              "fixed": 50000.0,
              "pretax": 1333.3333333333285,
              "tax_reserve": 333.3333333333321,
              "fcf": -77333.33333333324,
              "discount_factor": 0.5789192836286988,
              "pv": -44769.75793395266
            },
            {
              "k": 26,
              "calendar_month": 30,
              "customers": 6.5,
              "receipts": 234999.99999999985,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": 106499.99999999985,
              "discount_factor": 0.5663993374576104,
              "pv": 60321.529439235426
            },
            {
              "k": 27,
              "calendar_month": 31,
              "customers": 6.583333333333333,
              "receipts": 95000.00000000003,
              "revenue": 131666.66666666666,
              "direct": 79000.0,
              "fixed": 50000.0,
              "pretax": 2666.666666666657,
              "tax_reserve": 666.6666666666642,
              "fcf": -34666.666666666635,
              "discount_factor": 0.5541501527839529,
              "pv": -19210.538629843682
            },
            {
              "k": 28,
              "calendar_month": 32,
              "customers": 6.666666666666667,
              "receipts": 95000.00000000007,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -35833.33333333326,
              "discount_factor": 0.5421658740083899,
              "pv": -19427.6104853006
            },
            {
              "k": 29,
              "calendar_month": 33,
              "customers": 6.75,
              "receipts": 94999.99999999988,
              "revenue": 135000.0,
              "direct": 81000.0,
              "fixed": 50000.0,
              "pretax": 4000.0,
              "tax_reserve": 1000.0,
              "fcf": -37000.00000000012,
              "discount_factor": 0.530440772167181,
              "pv": -19626.30857018576
            },
            {
              "k": 30,
              "calendar_month": 34,
              "customers": 6.833333333333333,
              "receipts": 95000.00000000003,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -38166.666666666635,
              "discount_factor": 0.5189692421935084,
              "pv": -19807.32607705222
            },
            {
              "k": 31,
              "calendar_month": 35,
              "customers": 6.916666666666667,
              "receipts": 95000.00000000016,
              "revenue": 138333.33333333334,
              "direct": 83000.0,
              "fixed": 50000.0,
              "pretax": 5333.333333333343,
              "tax_reserve": 1333.3333333333358,
              "fcf": -39333.333333333176,
              "discount_factor": 0.5077458002380308,
              "pv": -19971.334809362466
            },
            {
              "k": 32,
              "calendar_month": 36,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.4967650810473854,
              "pv": 71782.5542113471
            },
            {
              "k": 33,
              "calendar_month": 37,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.4860218353993813,
              "pv": 138273.21217112403
            },
            {
              "k": 34,
              "calendar_month": 38,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.47551092759366276,
              "pv": -35901.0750333215
            },
            {
              "k": 35,
              "calendar_month": 39,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.46522733299663893,
              "pv": -35124.66364124631
            },
            {
              "k": 36,
              "calendar_month": 40,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.45516613563950836,
              "pv": -34365.04324078283
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 41,
              "customers": 7.0,
              "receipts": 60000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999994,
              "discount_factor": 0.44532252586822985,
              "pv": -33621.85070305133,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -73867.20599460378
            },
            {
              "k": 38,
              "calendar_month": 42,
              "customers": 7.0,
              "receipts": 239999.99999999983,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104499.99999999983,
              "discount_factor": 0.4356917980443157,
              "pv": 45529.79289563091,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": 100028.95499170113
            },
            {
              "k": 39,
              "calendar_month": 43,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.42626934829534835,
              "pv": -15132.561864484842,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -33246.2384162732
            },
            {
              "k": 40,
              "calendar_month": 44,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.41705067231414605,
              "pv": -14805.29886715216,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -32527.241611133297
            },
            {
              "k": 41,
              "calendar_month": 45,
              "customers": 7.0,
              "receipts": 99999.99999999987,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35500.00000000013,
              "discount_factor": 0.40803136320552386,
              "pv": -14485.11339379615,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -31823.794126170145
            },
            {
              "k": 42,
              "calendar_month": 46,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.3992071093796218,
              "pv": -14171.85238297655,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -31135.559685399483
            },
            {
              "k": 43,
              "calendar_month": 47,
              "customers": 7.0,
              "receipts": 100000.00000000015,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.999999999854,
              "discount_factor": 0.390573692490793,
              "pv": -13865.366083423094,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -30462.20928528054
            },
            {
              "k": 44,
              "calendar_month": 48,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.3821269854210657,
              "pv": 55217.34939334393,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 121312.5166171766
            },
            {
              "k": 45,
              "calendar_month": 49,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.3738629503072164,
              "pv": 106364.0093624031,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 233681.72856919965
            },
            {
              "k": 46,
              "calendar_month": 50,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.36577763661050977,
              "pv": -27616.211564093457,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -60672.816806313334
            },
            {
              "k": 47,
              "calendar_month": 51,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.3578671792281838,
              "pv": -27018.97203172793,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -59360.68155370627
            },
            {
              "k": 48,
              "calendar_month": 52,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.35012779664577565,
              "pv": -26434.64864675602,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -58076.92307692298
            }
          ],
          "terminal_cycle_pv": 43850.52962227433,
          "fcf_pv": -97184.30529917456,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 4500.0,
          "terminal_value": 190018.96169652202,
          "terminal_pv": 86490.19649363769
        },
        "minimum_forecast_cash": 281006.3078559279
      },
      "after": {
        "operating_equity_value": 596570.7232638372,
        "commitment_pv": 21441.613318795302,
        "conditional_equity_value": 618012.3365826325,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 3972.9364494597808,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 2,
            "pv": 21441.613318795302
          }
        ],
        "forecast": {
          "month": 4,
          "targets": [
            5,
            6,
            7
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9572148803033617,
              "pv": 89978.19874851599
            },
            {
              "k": 3,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9365137582048804,
              "pv": -46825.68791024401
            },
            {
              "k": 4,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.9162603270741789,
              "pv": -49478.057662005696
            },
            {
              "k": 5,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8964449049625359,
              "pv": -51993.804487827074
            },
            {
              "k": 6,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8770580193070292,
              "pv": -54377.597197035844
            },
            {
              "k": 7,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8580904024022723,
              "pv": -56633.96655854991
            },
            {
              "k": 8,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8395329869700814,
              "pv": 109139.28830611055
            },
            {
              "k": 9,
              "calendar_month": 13,
              "customers": 5.083333333333333,
              "receipts": 389999.99999999994,
              "revenue": 101666.66666666667,
              "direct": 61000.0,
              "fixed": 50000.0,
              "pretax": -9333.333333333328,
              "tax_reserve": 0.0,
              "fcf": 278999.99999999994,
              "discount_factor": 0.8213769018249545,
              "pv": 229164.15560916226
            },
            {
              "k": 10,
              "calendar_month": 14,
              "customers": 5.166666666666667,
              "receipts": 30000.00000000008,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -81999.99999999991,
              "discount_factor": 0.8036134676332901,
              "pv": -65896.30434592972
            },
            {
              "k": 11,
              "calendar_month": 15,
              "customers": 5.25,
              "receipts": 29999.999999999945,
              "revenue": 105000.0,
              "direct": 63000.0,
              "fixed": 50000.0,
              "pretax": -8000.0,
              "tax_reserve": 0.0,
              "fcf": -83000.00000000006,
              "discount_factor": 0.7862341927643198,
              "pv": -65257.43799943859
            },
            {
              "k": 12,
              "calendar_month": 16,
              "customers": 5.333333333333333,
              "receipts": 30000.0,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -84000.0,
              "discount_factor": 0.7692307692307692,
              "pv": -64615.38461538461
            },
            {
              "k": 13,
              "calendar_month": 17,
              "customers": 5.416666666666667,
              "receipts": 30000.00000000005,
              "revenue": 108333.33333333333,
              "direct": 65000.0,
              "fixed": 50000.0,
              "pretax": -6666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -84999.99999999994,
              "discount_factor": 0.7525950687173085,
              "pv": -63970.58084097118
            },
            {
              "k": 14,
              "calendar_month": 18,
              "customers": 5.5,
              "receipts": 214999.99999999994,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": 98999.99999999994,
              "discount_factor": 0.7363191386948935,
              "pv": 72895.59473079442
            },
            {
              "k": 15,
              "calendar_month": 19,
              "customers": 5.583333333333333,
              "receipts": 75000.0,
              "revenue": 111666.66666666667,
              "direct": 67000.0,
              "fixed": 50000.0,
              "pretax": -5333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -42000.0,
              "discount_factor": 0.7203951986191387,
              "pv": -30256.598342003825
            },
            {
              "k": 16,
              "calendar_month": 20,
              "customers": 5.666666666666667,
              "receipts": 75000.00000000003,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -42999.99999999997,
              "discount_factor": 0.7048156362109069,
              "pv": -30307.072357068977
            },
            {
              "k": 17,
              "calendar_month": 21,
              "customers": 5.75,
              "receipts": 74999.99999999994,
              "revenue": 115000.0,
              "direct": 69000.0,
              "fixed": 50000.0,
              "pretax": -4000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.00000000006,
              "discount_factor": 0.6895730038173353,
              "pv": -30341.212167962796
            },
            {
              "k": 18,
              "calendar_month": 22,
              "customers": 5.833333333333333,
              "receipts": 75000.0,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -45000.0,
              "discount_factor": 0.6746600148515609,
              "pv": -30359.70066832024
            },
            {
              "k": 19,
              "calendar_month": 23,
              "customers": 5.916666666666667,
              "receipts": 75000.00000000012,
              "revenue": 118333.33333333333,
              "direct": 71000.0,
              "fixed": 50000.0,
              "pretax": -2666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -45999.99999999988,
              "discount_factor": 0.6600695403094402,
              "pv": -30363.19885423417
            },
            {
              "k": 20,
              "calendar_month": 24,
              "customers": 6.0,
              "receipts": 259999.99999999988,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 137999.99999999988,
              "discount_factor": 0.645794605361601,
              "pv": 89119.65553990086
            },
            {
              "k": 21,
              "calendar_month": 25,
              "customers": 6.083333333333333,
              "receipts": 410000.0,
              "revenue": 121666.66666666667,
              "direct": 73000.0,
              "fixed": 50000.0,
              "pretax": -1333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": 287000.0,
              "discount_factor": 0.6318283860191958,
              "pv": 181334.74678750918
            },
            {
              "k": 22,
              "calendar_month": 26,
              "customers": 6.166666666666667,
              "receipts": 50000.00000000012,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -73999.99999999988,
              "discount_factor": 0.6181642058717617,
              "pv": -45744.15123451029
            },
            {
              "k": 23,
              "calendar_month": 27,
              "customers": 6.25,
              "receipts": 49999.999999999876,
              "revenue": 125000.0,
              "direct": 75000.0,
              "fixed": 50000.0,
              "pretax": 0.0,
              "tax_reserve": 0.0,
              "fcf": -75000.00000000012,
              "discount_factor": 0.6047955328956306,
              "pv": -45359.664967172364
            },
            {
              "k": 24,
              "calendar_month": 28,
              "customers": 6.333333333333333,
              "receipts": 50000.00000000004,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666664,
              "discount_factor": 0.5917159763313609,
              "pv": -45069.03353057197
            },
            {
              "k": 25,
              "calendar_month": 29,
              "customers": 6.416666666666667,
              "receipts": 50000.00000000009,
              "revenue": 128333.33333333333,
              "direct": 77000.0,
              "fixed": 50000.0,
              "pretax": 1333.3333333333285,
              "tax_reserve": 333.3333333333321,
              "fcf": -77333.33333333324,
              "discount_factor": 0.5789192836286988,
              "pv": -44769.75793395266
            },
            {
              "k": 26,
              "calendar_month": 30,
              "customers": 6.5,
              "receipts": 234999.99999999985,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": 106499.99999999985,
              "discount_factor": 0.5663993374576104,
              "pv": 60321.529439235426
            },
            {
              "k": 27,
              "calendar_month": 31,
              "customers": 6.583333333333333,
              "receipts": 95000.00000000003,
              "revenue": 131666.66666666666,
              "direct": 79000.0,
              "fixed": 50000.0,
              "pretax": 2666.666666666657,
              "tax_reserve": 666.6666666666642,
              "fcf": -34666.666666666635,
              "discount_factor": 0.5541501527839529,
              "pv": -19210.538629843682
            },
            {
              "k": 28,
              "calendar_month": 32,
              "customers": 6.666666666666667,
              "receipts": 95000.00000000007,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -35833.33333333326,
              "discount_factor": 0.5421658740083899,
              "pv": -19427.6104853006
            },
            {
              "k": 29,
              "calendar_month": 33,
              "customers": 6.75,
              "receipts": 94999.99999999988,
              "revenue": 135000.0,
              "direct": 81000.0,
              "fixed": 50000.0,
              "pretax": 4000.0,
              "tax_reserve": 1000.0,
              "fcf": -37000.00000000012,
              "discount_factor": 0.530440772167181,
              "pv": -19626.30857018576
            },
            {
              "k": 30,
              "calendar_month": 34,
              "customers": 6.833333333333333,
              "receipts": 95000.00000000003,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -38166.666666666635,
              "discount_factor": 0.5189692421935084,
              "pv": -19807.32607705222
            },
            {
              "k": 31,
              "calendar_month": 35,
              "customers": 6.916666666666667,
              "receipts": 95000.00000000016,
              "revenue": 138333.33333333334,
              "direct": 83000.0,
              "fixed": 50000.0,
              "pretax": 5333.333333333343,
              "tax_reserve": 1333.3333333333358,
              "fcf": -39333.333333333176,
              "discount_factor": 0.5077458002380308,
              "pv": -19971.334809362466
            },
            {
              "k": 32,
              "calendar_month": 36,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.4967650810473854,
              "pv": 71782.5542113471
            },
            {
              "k": 33,
              "calendar_month": 37,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.4860218353993813,
              "pv": 138273.21217112403
            },
            {
              "k": 34,
              "calendar_month": 38,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.47551092759366276,
              "pv": -35901.0750333215
            },
            {
              "k": 35,
              "calendar_month": 39,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.46522733299663893,
              "pv": -35124.66364124631
            },
            {
              "k": 36,
              "calendar_month": 40,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.45516613563950836,
              "pv": -34365.04324078283
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 41,
              "customers": 7.0,
              "receipts": 60000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999994,
              "discount_factor": 0.44532252586822985,
              "pv": -33621.85070305133,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -73867.20599460378
            },
            {
              "k": 38,
              "calendar_month": 42,
              "customers": 7.0,
              "receipts": 239999.99999999983,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104499.99999999983,
              "discount_factor": 0.4356917980443157,
              "pv": 45529.79289563091,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": 100028.95499170113
            },
            {
              "k": 39,
              "calendar_month": 43,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.42626934829534835,
              "pv": -15132.561864484842,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -33246.2384162732
            },
            {
              "k": 40,
              "calendar_month": 44,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.41705067231414605,
              "pv": -14805.29886715216,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -32527.241611133297
            },
            {
              "k": 41,
              "calendar_month": 45,
              "customers": 7.0,
              "receipts": 99999.99999999987,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35500.00000000013,
              "discount_factor": 0.40803136320552386,
              "pv": -14485.11339379615,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -31823.794126170145
            },
            {
              "k": 42,
              "calendar_month": 46,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.3992071093796218,
              "pv": -14171.85238297655,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -31135.559685399483
            },
            {
              "k": 43,
              "calendar_month": 47,
              "customers": 7.0,
              "receipts": 100000.00000000015,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.999999999854,
              "discount_factor": 0.390573692490793,
              "pv": -13865.366083423094,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -30462.20928528054
            },
            {
              "k": 44,
              "calendar_month": 48,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.3821269854210657,
              "pv": 55217.34939334393,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 121312.5166171766
            },
            {
              "k": 45,
              "calendar_month": 49,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.3738629503072164,
              "pv": 106364.0093624031,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 233681.72856919965
            },
            {
              "k": 46,
              "calendar_month": 50,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.36577763661050977,
              "pv": -27616.211564093457,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -60672.816806313334
            },
            {
              "k": 47,
              "calendar_month": 51,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.3578671792281838,
              "pv": -27018.97203172793,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -59360.68155370627
            },
            {
              "k": 48,
              "calendar_month": 52,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.35012779664577565,
              "pv": -26434.64864675602,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -58076.92307692298
            }
          ],
          "terminal_cycle_pv": 43850.52962227433,
          "fcf_pv": -97184.30529917456,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 4500.0,
          "terminal_value": 190018.96169652202,
          "terminal_pv": 86490.19649363769
        },
        "minimum_forecast_cash": 301664.832069374
      },
      "rolled": {
        "operating_equity_value": 809100.5567064848,
        "commitment_pv": 21441.613318795302,
        "conditional_equity_value": 830542.1700252801,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 120.0,
        "locked_total_units": 120.0,
        "model_unit_price": 6229.066275189601,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 2,
            "pv": 21441.613318795302
          }
        ],
        "forecast": {
          "month": 4,
          "targets": [
            5,
            7,
            8
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 5,
              "customers": 3.0,
              "receipts": 0.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": -86000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -84140.1286825951
            },
            {
              "k": 2,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9572148803033617,
              "pv": 89978.19874851599
            },
            {
              "k": 3,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9365137582048804,
              "pv": -46825.68791024401
            },
            {
              "k": 4,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.9162603270741789,
              "pv": -49478.057662005696
            },
            {
              "k": 5,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.8964449049625359,
              "pv": -51993.804487827074
            },
            {
              "k": 6,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8770580193070292,
              "pv": -54377.597197035844
            },
            {
              "k": 7,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8580904024022723,
              "pv": -56633.96655854991
            },
            {
              "k": 8,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8395329869700814,
              "pv": 109139.28830611055
            },
            {
              "k": 9,
              "calendar_month": 13,
              "customers": 5.166666666666667,
              "receipts": 400000.00000000006,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": 288000.00000000006,
              "discount_factor": 0.8213769018249545,
              "pv": 236556.54772558695
            },
            {
              "k": 10,
              "calendar_month": 14,
              "customers": 5.333333333333333,
              "receipts": 39999.999999999935,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -74000.00000000006,
              "discount_factor": 0.8036134676332901,
              "pv": -59467.39660486351
            },
            {
              "k": 11,
              "calendar_month": 15,
              "customers": 5.5,
              "receipts": 40000.000000000015,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -75999.99999999999,
              "discount_factor": 0.7862341927643198,
              "pv": -59753.7986500883
            },
            {
              "k": 12,
              "calendar_month": 16,
              "customers": 5.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -77999.99999999993,
              "discount_factor": 0.7692307692307692,
              "pv": -59999.99999999994
            },
            {
              "k": 13,
              "calendar_month": 17,
              "customers": 5.833333333333333,
              "receipts": 39999.99999999991,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -80000.00000000009,
              "discount_factor": 0.7525950687173085,
              "pv": -60207.60549738475
            },
            {
              "k": 14,
              "calendar_month": 18,
              "customers": 6.0,
              "receipts": 230000.00000000006,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 108000.00000000006,
              "discount_factor": 0.7363191386948935,
              "pv": 79522.46697904855
            },
            {
              "k": 15,
              "calendar_month": 19,
              "customers": 6.166666666666667,
              "receipts": 90000.0,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -34000.0,
              "discount_factor": 0.7203951986191387,
              "pv": -24493.436753050715
            },
            {
              "k": 16,
              "calendar_month": 20,
              "customers": 6.333333333333333,
              "receipts": 89999.99999999991,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -36166.66666666676,
              "discount_factor": 0.7048156362109069,
              "pv": -25490.83217629453
            },
            {
              "k": 17,
              "calendar_month": 21,
              "customers": 6.5,
              "receipts": 90000.00000000006,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -38499.99999999994,
              "discount_factor": 0.6895730038173353,
              "pv": -26548.56064696737
            },
            {
              "k": 18,
              "calendar_month": 22,
              "customers": 6.666666666666667,
              "receipts": 90000.0,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -40833.333333333336,
              "discount_factor": 0.6746600148515609,
              "pv": -27548.617273105407
            },
            {
              "k": 19,
              "calendar_month": 23,
              "customers": 6.833333333333333,
              "receipts": 90000.0,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -43166.666666666664,
              "discount_factor": 0.6600695403094402,
              "pv": -28493.0018233575
            },
            {
              "k": 20,
              "calendar_month": 24,
              "customers": 7.0,
              "receipts": 280000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144500.00000000006,
              "discount_factor": 0.645794605361601,
              "pv": 93317.3204747514
            },
            {
              "k": 21,
              "calendar_month": 25,
              "customers": 7.083333333333333,
              "receipts": 429999.9999999999,
              "revenue": 141666.66666666666,
              "direct": 85000.0,
              "fixed": 50000.0,
              "pretax": 6666.666666666657,
              "tax_reserve": 1666.6666666666642,
              "fcf": 293333.3333333332,
              "discount_factor": 0.6318283860191958,
              "pv": 185336.32656563068
            },
            {
              "k": 22,
              "calendar_month": 26,
              "customers": 7.166666666666667,
              "receipts": 70000.00000000004,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -67833.33333333328,
              "discount_factor": 0.6181642058717617,
              "pv": -41932.13863163447
            },
            {
              "k": 23,
              "calendar_month": 27,
              "customers": 7.25,
              "receipts": 70000.0,
              "revenue": 145000.0,
              "direct": 87000.0,
              "fixed": 50000.0,
              "pretax": 8000.0,
              "tax_reserve": 2000.0,
              "fcf": -69000.0,
              "discount_factor": 0.6047955328956306,
              "pv": -41730.89176979851
            },
            {
              "k": 24,
              "calendar_month": 28,
              "customers": 7.333333333333333,
              "receipts": 69999.99999999997,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -70166.66666666669,
              "discount_factor": 0.5917159763313609,
              "pv": -41518.73767258383
            },
            {
              "k": 25,
              "calendar_month": 29,
              "customers": 7.416666666666667,
              "receipts": 70000.00000000001,
              "revenue": 148333.33333333334,
              "direct": 89000.0,
              "fixed": 50000.0,
              "pretax": 9333.333333333343,
              "tax_reserve": 2333.3333333333358,
              "fcf": -71333.33333333331,
              "discount_factor": 0.5789192836286988,
              "pv": -41296.242232180506
            },
            {
              "k": 26,
              "calendar_month": 30,
              "customers": 7.5,
              "receipts": 255000.00000000003,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": 112500.00000000003,
              "discount_factor": 0.5663993374576104,
              "pv": 63719.925463981184
            },
            {
              "k": 27,
              "calendar_month": 31,
              "customers": 7.583333333333333,
              "receipts": 114999.99999999997,
              "revenue": 151666.66666666666,
              "direct": 91000.0,
              "fixed": 50000.0,
              "pretax": 10666.666666666657,
              "tax_reserve": 2666.6666666666642,
              "fcf": -28666.666666666693,
              "discount_factor": 0.5541501527839529,
              "pv": -15885.637713139997
            },
            {
              "k": 28,
              "calendar_month": 32,
              "customers": 7.666666666666667,
              "receipts": 114999.99999999999,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -29833.33333333335,
              "discount_factor": 0.5421658740083899,
              "pv": -16174.615241250307
            },
            {
              "k": 29,
              "calendar_month": 33,
              "customers": 7.75,
              "receipts": 115000.00000000003,
              "revenue": 155000.0,
              "direct": 93000.0,
              "fixed": 50000.0,
              "pretax": 12000.0,
              "tax_reserve": 3000.0,
              "fcf": -30999.99999999997,
              "discount_factor": 0.530440772167181,
              "pv": -16443.663937182595
            },
            {
              "k": 30,
              "calendar_month": 34,
              "customers": 7.833333333333333,
              "receipts": 114999.99999999997,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -32166.666666666693,
              "discount_factor": 0.5189692421935084,
              "pv": -16693.5106238912
            },
            {
              "k": 31,
              "calendar_month": 35,
              "customers": 7.916666666666667,
              "receipts": 115000.00000000007,
              "revenue": 158333.33333333334,
              "direct": 95000.0,
              "fixed": 50000.0,
              "pretax": 13333.333333333343,
              "tax_reserve": 3333.3333333333358,
              "fcf": -33333.33333333326,
              "discount_factor": 0.5077458002380308,
              "pv": -16924.860007934327
            },
            {
              "k": 32,
              "calendar_month": 36,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.4967650810473854,
              "pv": 74763.1446976315
            },
            {
              "k": 33,
              "calendar_month": 37,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.4860218353993813,
              "pv": 141189.34318352028
            },
            {
              "k": 34,
              "calendar_month": 38,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.47551092759366276,
              "pv": -33048.009467759555
            },
            {
              "k": 35,
              "calendar_month": 39,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.46522733299663893,
              "pv": -32333.29964326642
            },
            {
              "k": 36,
              "calendar_month": 40,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.45516613563950836,
              "pv": -31634.046426945817
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 41,
              "customers": 8.0,
              "receipts": 79999.99999999999,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000001,
              "discount_factor": 0.44532252586822985,
              "pv": -30949.91554784198,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -67996.96445860884
            },
            {
              "k": 38,
              "calendar_month": 42,
              "customers": 8.0,
              "receipts": 260000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 110500.0,
              "discount_factor": 0.4356917980443157,
              "pv": 48143.94368389688,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": 105772.24427352146
            },
            {
              "k": 39,
              "calendar_month": 43,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.42626934829534835,
              "pv": -12574.945774712776,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -27627.15586704397
            },
            {
              "k": 40,
              "calendar_month": 44,
              "customers": 8.0,
              "receipts": 119999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.00000000003,
              "discount_factor": 0.41705067231414605,
              "pv": -12302.994833267321,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -27029.679648688303
            },
            {
              "k": 41,
              "calendar_month": 45,
              "customers": 8.0,
              "receipts": 120000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.999999999985,
              "discount_factor": 0.40803136320552386,
              "pv": -12036.925214562947,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -26445.1246963948
            },
            {
              "k": 42,
              "calendar_month": 46,
              "customers": 8.0,
              "receipts": 120000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29500.0,
              "discount_factor": 0.3992071093796218,
              "pv": -11776.609726698842,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -25873.21156955736
            },
            {
              "k": 43,
              "calendar_month": 47,
              "customers": 8.0,
              "receipts": 120000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -29499.99999999994,
              "discount_factor": 0.390573692490793,
              "pv": -11521.92392847837,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": -25313.666870866982
            },
            {
              "k": 44,
              "calendar_month": 48,
              "customers": 8.0,
              "receipts": 300000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 150500.0,
              "discount_factor": 0.3821269854210657,
              "pv": 57510.11130587039,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 126349.71453899724
            },
            {
              "k": 45,
              "calendar_month": 49,
              "customers": 8.0,
              "receipts": 440000.0,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 290500.0,
              "discount_factor": 0.3738629503072164,
              "pv": 108607.18706424636,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": 238609.9899801493
            },
            {
              "k": 46,
              "calendar_month": 50,
              "customers": 8.0,
              "receipts": 80000.00000000001,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999999,
              "discount_factor": 0.36577763661050977,
              "pv": -25421.545744430423,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -55851.13600051365
            },
            {
              "k": 47,
              "calendar_month": 51,
              "customers": 8.0,
              "receipts": 79999.99999999997,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69500.00000000003,
              "discount_factor": 0.3578671792281838,
              "pv": -24871.768956358785,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -54643.27639712025
            },
            {
              "k": 48,
              "calendar_month": 52,
              "customers": 8.0,
              "receipts": 80000.00000000003,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": -69499.99999999997,
              "discount_factor": 0.35012779664577565,
              "pv": -24333.8818668814,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -53461.53846153844
            }
          ],
          "terminal_cycle_pv": 106490.19482233544,
          "fcf_pv": 12454.416853839924,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 10500.0,
          "terminal_value": 461457.51089678676,
          "terminal_pv": 210039.83199671676
        },
        "minimum_forecast_cash": 327006.307855928
      },
      "remaining_market_gap": -2796.6699402921035,
      "ordinary_reference_total": 164677.31128347482,
      "ordinary_model_total": 556211.1029243693,
      "holdings": {
        "A": 36.0,
        "B": 60.0,
        "C": 2.0,
        "D": 11.486652977412732,
        "E": 10.513347022587268,
        "F": 20.0,
        "G": 0.0,
        "H": 0.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    },
    {
      "month": 5,
      "reason": "假设新增订单可行性改善，预测恢复6/8/9；本月实际仍3客。",
      "targets": [
        6,
        8,
        9
      ],
      "opening_cash": 607264.832069374,
      "customer_cash": 0.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -130000.0,
      "external": 0.0,
      "task_reinvest": 0.0,
      "company_spread": 2759.828523420676,
      "capital_in": 2759.828523420676,
      "capital_to_date": 594024.6605927948,
      "cash": 524024.6605927947,
      "customer_liability": 60000.0,
      "net_assets": 464024.6605927947,
      "previous_net_assets": 487264.83206937404,
      "previous_price": 1176.2665091676772,
      "previous_model_post": 3972.9364494597808,
      "rolling_change": 1.5272208161873095,
      "judgment_change": 3421.92047571726,
      "operating_change": 3423.4476965334475,
      "ref": 4599.714205701124,
      "avg": 5059.685626271237,
      "correction": 367.9771364560904,
      "close_price": 4967.691342157214,
      "old_paid": 15179.056878813712,
      "old_got": 12419.228355393036,
      "old_units": 3.0,
      "new_w": 0.0,
      "new_target_units": 0.0,
      "sample_units": 3.0,
      "sample_amount": 15179.056878813712,
      "Q_pre": 140.0,
      "Q": 140.0,
      "pending_units": 4.427104722792608,
      "pending_nominal": 22400.0,
      "Q_fully": 140.0,
      "locked_total_units": 140.0,
      "fulfilled_total_units": 135.57289527720738,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 1128633.0765312319,
        "commitment_pv": 21915.568401048025,
        "conditional_equity_value": 1150548.6449322798,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7396.384145993228,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 1,
            "pv": 21915.568401048025
          }
        ],
        "forecast": {
          "month": 5,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9783735893325012,
              "pv": 91967.1173972551
            },
            {
              "k": 2,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -30630.87616970757
            },
            {
              "k": 3,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -35587.52281178546
            },
            {
              "k": 4,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -40315.45439126387
            },
            {
              "k": 5,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -44822.2452481268
            },
            {
              "k": 6,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8770580193070292,
              "pv": -49115.24908119364
            },
            {
              "k": 7,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8580904024022723,
              "pv": 126997.3795555363
            },
            {
              "k": 8,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8395329869700814,
              "pv": 240106.43427344333
            },
            {
              "k": 9,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8213769018249545,
              "pv": -62561.540689000765
            },
            {
              "k": 10,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8036134676332901,
              "pv": -63083.65720921325
            },
            {
              "k": 11,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.7862341927643198,
              "pv": -63553.9305817825
            },
            {
              "k": 12,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7692307692307692,
              "pv": -63974.35897435903
            },
            {
              "k": 13,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7525950687173085,
              "pv": 78646.18468095879
            },
            {
              "k": 14,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7363191386948935,
              "pv": -13131.024640058937
            },
            {
              "k": 15,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7203951986191387,
              "pv": -14527.969838819337
            },
            {
              "k": 16,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7048156362109069,
              "pv": -15858.351814745365
            },
            {
              "k": 17,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.6895730038173353,
              "pv": -17124.39626146383
            },
            {
              "k": 18,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6746600148515609,
              "pv": -18328.263736800774
            },
            {
              "k": 19,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6600695403094402,
              "pv": 105941.1612196652
            },
            {
              "k": 20,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.645794605361601,
              "pv": 186849.90581795655
            },
            {
              "k": 21,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.6318283860191958,
              "pv": -45386.33906237901
            },
            {
              "k": 22,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6181642058717617,
              "pv": -45125.98702863851
            },
            {
              "k": 23,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6047955328956306,
              "pv": -44855.668689759244
            },
            {
              "k": 24,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.5917159763313609,
              "pv": -44575.93688362929
            },
            {
              "k": 25,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5789192836286988,
              "pv": 62812.74227371392
            },
            {
              "k": 26,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5663993374576104,
              "pv": -7174.391607796418
            },
            {
              "k": 27,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5541501527839529,
              "pv": -7665.7437801780925
            },
            {
              "k": 28,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5421658740083899,
              "pv": -8132.488110125753
            },
            {
              "k": 29,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.530440772167181,
              "pv": -8575.459150036108
            },
            {
              "k": 30,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.5189692421935084,
              "pv": -8995.466864687556
            },
            {
              "k": 31,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5077458002380308,
              "pv": 84539.67573963225
            },
            {
              "k": 32,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.4967650810473854,
              "pv": 142323.19572007586
            },
            {
              "k": 33,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185459
            },
            {
              "k": 34,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813411
            },
            {
              "k": 35,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525301
            },
            {
              "k": 36,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.45516613563950836,
              "pv": -33454.710969503925
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.44532252586822985,
              "pv": 47426.849004966585,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": 104196.7872639116
            },
            {
              "k": 38,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095467
            },
            {
              "k": 39,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987252,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765994
            },
            {
              "k": 40,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.1840762408865,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501228
            },
            {
              "k": 41,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.423403274608,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994314
            },
            {
              "k": 42,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3992071093796218,
              "pv": -5389.2959766249405,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -11840.283260644996
            },
            {
              "k": 43,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.390573692490793,
              "pv": 65030.51979971713,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 142872.05199997852
            },
            {
              "k": 44,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.3821269854210657,
              "pv": 109479.38132313528,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 240526.2007669282
            },
            {
              "k": 45,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.926847580453,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.20228413426
            },
            {
              "k": 46,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872394,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.58987104666
            },
            {
              "k": 47,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271546,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177586
            },
            {
              "k": 48,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.35012779664577565,
              "pv": -25734.393053464555,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -56538.46153846164
            }
          ],
          "terminal_cycle_pv": 191954.43265599615,
          "fcf_pv": 228759.89602794056,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 831802.5415093164,
          "terminal_pv": 378608.34843391733
        },
        "minimum_forecast_cash": 417664.83206937404
      },
      "after": {
        "operating_equity_value": 1131392.9050546526,
        "commitment_pv": 21915.568401048025,
        "conditional_equity_value": 1153308.4734557006,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7414.1259007866465,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 1,
            "pv": 21915.568401048025
          }
        ],
        "forecast": {
          "month": 5,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9783735893325012,
              "pv": 91967.1173972551
            },
            {
              "k": 2,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -30630.87616970757
            },
            {
              "k": 3,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -35587.52281178546
            },
            {
              "k": 4,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -40315.45439126387
            },
            {
              "k": 5,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -44822.2452481268
            },
            {
              "k": 6,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8770580193070292,
              "pv": -49115.24908119364
            },
            {
              "k": 7,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8580904024022723,
              "pv": 126997.3795555363
            },
            {
              "k": 8,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8395329869700814,
              "pv": 240106.43427344333
            },
            {
              "k": 9,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8213769018249545,
              "pv": -62561.540689000765
            },
            {
              "k": 10,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8036134676332901,
              "pv": -63083.65720921325
            },
            {
              "k": 11,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.7862341927643198,
              "pv": -63553.9305817825
            },
            {
              "k": 12,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7692307692307692,
              "pv": -63974.35897435903
            },
            {
              "k": 13,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7525950687173085,
              "pv": 78646.18468095879
            },
            {
              "k": 14,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7363191386948935,
              "pv": -13131.024640058937
            },
            {
              "k": 15,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7203951986191387,
              "pv": -14527.969838819337
            },
            {
              "k": 16,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7048156362109069,
              "pv": -15858.351814745365
            },
            {
              "k": 17,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.6895730038173353,
              "pv": -17124.39626146383
            },
            {
              "k": 18,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6746600148515609,
              "pv": -18328.263736800774
            },
            {
              "k": 19,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6600695403094402,
              "pv": 105941.1612196652
            },
            {
              "k": 20,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.645794605361601,
              "pv": 186849.90581795655
            },
            {
              "k": 21,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.6318283860191958,
              "pv": -45386.33906237901
            },
            {
              "k": 22,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6181642058717617,
              "pv": -45125.98702863851
            },
            {
              "k": 23,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6047955328956306,
              "pv": -44855.668689759244
            },
            {
              "k": 24,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.5917159763313609,
              "pv": -44575.93688362929
            },
            {
              "k": 25,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5789192836286988,
              "pv": 62812.74227371392
            },
            {
              "k": 26,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5663993374576104,
              "pv": -7174.391607796418
            },
            {
              "k": 27,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5541501527839529,
              "pv": -7665.7437801780925
            },
            {
              "k": 28,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5421658740083899,
              "pv": -8132.488110125753
            },
            {
              "k": 29,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.530440772167181,
              "pv": -8575.459150036108
            },
            {
              "k": 30,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.5189692421935084,
              "pv": -8995.466864687556
            },
            {
              "k": 31,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5077458002380308,
              "pv": 84539.67573963225
            },
            {
              "k": 32,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.4967650810473854,
              "pv": 142323.19572007586
            },
            {
              "k": 33,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185459
            },
            {
              "k": 34,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813411
            },
            {
              "k": 35,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525301
            },
            {
              "k": 36,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.45516613563950836,
              "pv": -33454.710969503925
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.44532252586822985,
              "pv": 47426.849004966585,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": 104196.7872639116
            },
            {
              "k": 38,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095467
            },
            {
              "k": 39,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987252,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765994
            },
            {
              "k": 40,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.1840762408865,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501228
            },
            {
              "k": 41,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.423403274608,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994314
            },
            {
              "k": 42,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.3992071093796218,
              "pv": -5389.2959766249405,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -11840.283260644996
            },
            {
              "k": 43,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.390573692490793,
              "pv": 65030.51979971713,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 142872.05199997852
            },
            {
              "k": 44,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.3821269854210657,
              "pv": 109479.38132313528,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 240526.2007669282
            },
            {
              "k": 45,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.926847580453,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.20228413426
            },
            {
              "k": 46,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872394,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.58987104666
            },
            {
              "k": 47,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271546,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177586
            },
            {
              "k": 48,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.35012779664577565,
              "pv": -25734.393053464555,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -56538.46153846164
            }
          ],
          "terminal_cycle_pv": 191954.43265599615,
          "fcf_pv": 228759.89602794056,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 831802.5415093164,
          "terminal_pv": 378608.34843391733
        },
        "minimum_forecast_cash": 420424.66059279465
      },
      "rolled": {
        "operating_equity_value": 596334.3358641025,
        "commitment_pv": 21915.568401048025,
        "conditional_equity_value": 618249.9042651505,
        "pending_units": 4.427104722792608,
        "pending_nominal": 22400.0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 3974.463670275968,
        "pending": [
          {
            "person": "E",
            "due": 6,
            "amount": 22400.0,
            "price": 5059.74025974026,
            "units": 4.427104722792608,
            "remaining_months": 1,
            "pv": 21915.568401048025
          }
        ],
        "forecast": {
          "month": 5,
          "targets": [
            5,
            6,
            7
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 6,
              "customers": 3.0,
              "receipts": 180000.0,
              "revenue": 60000.0,
              "direct": 36000.0,
              "fixed": 50000.0,
              "pretax": -26000.0,
              "tax_reserve": 0.0,
              "fcf": 94000.0,
              "discount_factor": 0.9783735893325012,
              "pv": 91967.1173972551
            },
            {
              "k": 2,
              "calendar_month": 7,
              "customers": 3.3333333333333335,
              "receipts": 40000.000000000015,
              "revenue": 66666.66666666667,
              "direct": 40000.0,
              "fixed": 50000.0,
              "pretax": -23333.33333333333,
              "tax_reserve": 0.0,
              "fcf": -49999.999999999985,
              "discount_factor": 0.9572148803033617,
              "pv": -47860.74401516807
            },
            {
              "k": 3,
              "calendar_month": 8,
              "customers": 3.6666666666666665,
              "receipts": 39999.99999999996,
              "revenue": 73333.33333333333,
              "direct": 44000.0,
              "fixed": 50000.0,
              "pretax": -20666.66666666667,
              "tax_reserve": 0.0,
              "fcf": -54000.00000000004,
              "discount_factor": 0.9365137582048804,
              "pv": -50571.742943063575
            },
            {
              "k": 4,
              "calendar_month": 9,
              "customers": 4.0,
              "receipts": 40000.000000000015,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -57999.999999999985,
              "discount_factor": 0.9162603270741789,
              "pv": -53143.098970302366
            },
            {
              "k": 5,
              "calendar_month": 10,
              "customers": 4.333333333333333,
              "receipts": 39999.99999999996,
              "revenue": 86666.66666666666,
              "direct": 52000.0,
              "fixed": 50000.0,
              "pretax": -15333.333333333343,
              "tax_reserve": 0.0,
              "fcf": -62000.00000000004,
              "discount_factor": 0.8964449049625359,
              "pv": -55579.58410767726
            },
            {
              "k": 6,
              "calendar_month": 11,
              "customers": 4.666666666666667,
              "receipts": 40000.00000000007,
              "revenue": 93333.33333333333,
              "direct": 56000.0,
              "fixed": 50000.0,
              "pretax": -12666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -65999.99999999993,
              "discount_factor": 0.8770580193070292,
              "pv": -57885.829274263866
            },
            {
              "k": 7,
              "calendar_month": 12,
              "customers": 5.0,
              "receipts": 239999.99999999997,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": 129999.99999999997,
              "discount_factor": 0.8580904024022723,
              "pv": 111551.75231229537
            },
            {
              "k": 8,
              "calendar_month": 13,
              "customers": 5.083333333333333,
              "receipts": 389999.99999999994,
              "revenue": 101666.66666666667,
              "direct": 61000.0,
              "fixed": 50000.0,
              "pretax": -9333.333333333328,
              "tax_reserve": 0.0,
              "fcf": 278999.99999999994,
              "discount_factor": 0.8395329869700814,
              "pv": 234229.70336465267
            },
            {
              "k": 9,
              "calendar_month": 14,
              "customers": 5.166666666666667,
              "receipts": 30000.00000000008,
              "revenue": 103333.33333333333,
              "direct": 62000.0,
              "fixed": 50000.0,
              "pretax": -8666.666666666672,
              "tax_reserve": 0.0,
              "fcf": -81999.99999999991,
              "discount_factor": 0.8213769018249545,
              "pv": -67352.9059496462
            },
            {
              "k": 10,
              "calendar_month": 15,
              "customers": 5.25,
              "receipts": 29999.999999999945,
              "revenue": 105000.0,
              "direct": 63000.0,
              "fixed": 50000.0,
              "pretax": -8000.0,
              "tax_reserve": 0.0,
              "fcf": -83000.00000000006,
              "discount_factor": 0.8036134676332901,
              "pv": -66699.91781356312
            },
            {
              "k": 11,
              "calendar_month": 16,
              "customers": 5.333333333333333,
              "receipts": 30000.0,
              "revenue": 106666.66666666667,
              "direct": 64000.0,
              "fixed": 50000.0,
              "pretax": -7333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -84000.0,
              "discount_factor": 0.7862341927643198,
              "pv": -66043.67219220287
            },
            {
              "k": 12,
              "calendar_month": 17,
              "customers": 5.416666666666667,
              "receipts": 30000.00000000005,
              "revenue": 108333.33333333333,
              "direct": 65000.0,
              "fixed": 50000.0,
              "pretax": -6666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -84999.99999999994,
              "discount_factor": 0.7692307692307692,
              "pv": -65384.61538461533
            },
            {
              "k": 13,
              "calendar_month": 18,
              "customers": 5.5,
              "receipts": 214999.99999999994,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": 98999.99999999994,
              "discount_factor": 0.7525950687173085,
              "pv": 74506.9118030135
            },
            {
              "k": 14,
              "calendar_month": 19,
              "customers": 5.583333333333333,
              "receipts": 75000.0,
              "revenue": 111666.66666666667,
              "direct": 67000.0,
              "fixed": 50000.0,
              "pretax": -5333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -42000.0,
              "discount_factor": 0.7363191386948935,
              "pv": -30925.403825185527
            },
            {
              "k": 15,
              "calendar_month": 20,
              "customers": 5.666666666666667,
              "receipts": 75000.00000000003,
              "revenue": 113333.33333333333,
              "direct": 68000.0,
              "fixed": 50000.0,
              "pretax": -4666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -42999.99999999997,
              "discount_factor": 0.7203951986191387,
              "pv": -30976.99354062294
            },
            {
              "k": 16,
              "calendar_month": 21,
              "customers": 5.75,
              "receipts": 74999.99999999994,
              "revenue": 115000.0,
              "direct": 69000.0,
              "fixed": 50000.0,
              "pretax": -4000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.00000000006,
              "discount_factor": 0.7048156362109069,
              "pv": -31011.887993279946
            },
            {
              "k": 17,
              "calendar_month": 22,
              "customers": 5.833333333333333,
              "receipts": 75000.0,
              "revenue": 116666.66666666667,
              "direct": 70000.0,
              "fixed": 50000.0,
              "pretax": -3333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": -45000.0,
              "discount_factor": 0.6895730038173353,
              "pv": -31030.78517178009
            },
            {
              "k": 18,
              "calendar_month": 23,
              "customers": 5.916666666666667,
              "receipts": 75000.00000000012,
              "revenue": 118333.33333333333,
              "direct": 71000.0,
              "fixed": 50000.0,
              "pretax": -2666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -45999.99999999988,
              "discount_factor": 0.6746600148515609,
              "pv": -31034.360683171722
            },
            {
              "k": 19,
              "calendar_month": 24,
              "customers": 6.0,
              "receipts": 259999.99999999988,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 137999.99999999988,
              "discount_factor": 0.6600695403094402,
              "pv": 91089.59656270267
            },
            {
              "k": 20,
              "calendar_month": 25,
              "customers": 6.083333333333333,
              "receipts": 410000.0,
              "revenue": 121666.66666666667,
              "direct": 73000.0,
              "fixed": 50000.0,
              "pretax": -1333.3333333333285,
              "tax_reserve": 0.0,
              "fcf": 287000.0,
              "discount_factor": 0.645794605361601,
              "pv": 185343.0517387795
            },
            {
              "k": 21,
              "calendar_month": 26,
              "customers": 6.166666666666667,
              "receipts": 50000.00000000012,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": -73999.99999999988,
              "discount_factor": 0.6318283860191958,
              "pv": -46755.30056542042
            },
            {
              "k": 22,
              "calendar_month": 27,
              "customers": 6.25,
              "receipts": 49999.999999999876,
              "revenue": 125000.0,
              "direct": 75000.0,
              "fixed": 50000.0,
              "pretax": 0.0,
              "tax_reserve": 0.0,
              "fcf": -75000.00000000012,
              "discount_factor": 0.6181642058717617,
              "pv": -46362.3154403822
            },
            {
              "k": 23,
              "calendar_month": 28,
              "customers": 6.333333333333333,
              "receipts": 50000.00000000004,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666664,
              "discount_factor": 0.6047955328956306,
              "pv": -46065.25975555051
            },
            {
              "k": 24,
              "calendar_month": 29,
              "customers": 6.416666666666667,
              "receipts": 50000.00000000009,
              "revenue": 128333.33333333333,
              "direct": 77000.0,
              "fixed": 50000.0,
              "pretax": 1333.3333333333285,
              "tax_reserve": 333.3333333333321,
              "fcf": -77333.33333333324,
              "discount_factor": 0.5917159763313609,
              "pv": -45759.368836291855
            },
            {
              "k": 25,
              "calendar_month": 30,
              "customers": 6.5,
              "receipts": 234999.99999999985,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": 106499.99999999985,
              "discount_factor": 0.5789192836286988,
              "pv": 61654.90370645634
            },
            {
              "k": 26,
              "calendar_month": 31,
              "customers": 6.583333333333333,
              "receipts": 95000.00000000003,
              "revenue": 131666.66666666666,
              "direct": 79000.0,
              "fixed": 50000.0,
              "pretax": 2666.666666666657,
              "tax_reserve": 666.6666666666642,
              "fcf": -34666.666666666635,
              "discount_factor": 0.5663993374576104,
              "pv": -19635.17703186381
            },
            {
              "k": 27,
              "calendar_month": 32,
              "customers": 6.666666666666667,
              "receipts": 95000.00000000007,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -35833.33333333326,
              "discount_factor": 0.5541501527839529,
              "pv": -19857.047141424937
            },
            {
              "k": 28,
              "calendar_month": 33,
              "customers": 6.75,
              "receipts": 94999.99999999988,
              "revenue": 135000.0,
              "direct": 81000.0,
              "fixed": 50000.0,
              "pretax": 4000.0,
              "tax_reserve": 1000.0,
              "fcf": -37000.00000000012,
              "discount_factor": 0.5421658740083899,
              "pv": -20060.137338310487
            },
            {
              "k": 29,
              "calendar_month": 34,
              "customers": 6.833333333333333,
              "receipts": 95000.00000000003,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -38166.666666666635,
              "discount_factor": 0.530440772167181,
              "pv": -20245.156137714057
            },
            {
              "k": 30,
              "calendar_month": 35,
              "customers": 6.916666666666667,
              "receipts": 95000.00000000016,
              "revenue": 138333.33333333334,
              "direct": 83000.0,
              "fixed": 50000.0,
              "pretax": 5333.333333333343,
              "tax_reserve": 1333.3333333333358,
              "fcf": -39333.333333333176,
              "discount_factor": 0.5189692421935084,
              "pv": -20412.79019294458
            },
            {
              "k": 31,
              "calendar_month": 36,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.5077458002380308,
              "pv": 73369.26813439537
            },
            {
              "k": 32,
              "calendar_month": 37,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.4967650810473854,
              "pv": 141329.6655579812
            },
            {
              "k": 33,
              "calendar_month": 38,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.4860218353993813,
              "pv": -36694.64857265325
            },
            {
              "k": 34,
              "calendar_month": 39,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.47551092759366276,
              "pv": -35901.07503332161
            },
            {
              "k": 35,
              "calendar_month": 40,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.46522733299663893,
              "pv": -35124.66364124619
            },
            {
              "k": 36,
              "calendar_month": 41,
              "customers": 7.0,
              "receipts": 60000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999994,
              "discount_factor": 0.45516613563950836,
              "pv": -34365.043240782856
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 42,
              "customers": 7.0,
              "receipts": 239999.99999999983,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104499.99999999983,
              "discount_factor": 0.44532252586822985,
              "pv": 46536.20395322994,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": 102240.04008524619
            },
            {
              "k": 38,
              "calendar_month": 43,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.4356917980443157,
              "pv": -15467.058830573182,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -33981.12825076928
            },
            {
              "k": 39,
              "calendar_month": 44,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.42626934829534835,
              "pv": -15132.561864484842,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -33246.2384162732
            },
            {
              "k": 40,
              "calendar_month": 45,
              "customers": 7.0,
              "receipts": 99999.99999999987,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35500.00000000013,
              "discount_factor": 0.41705067231414605,
              "pv": -14805.29886715224,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -32527.24161113347
            },
            {
              "k": 41,
              "calendar_month": 46,
              "customers": 7.0,
              "receipts": 100000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.99999999994,
              "discount_factor": 0.40803136320552386,
              "pv": -14485.113393796073,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -31823.794126169974
            },
            {
              "k": 42,
              "calendar_month": 47,
              "customers": 7.0,
              "receipts": 100000.00000000015,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -35499.999999999854,
              "discount_factor": 0.3992071093796218,
              "pv": -14171.852382976514,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": -31135.559685399407
            },
            {
              "k": 43,
              "calendar_month": 48,
              "customers": 7.0,
              "receipts": 279999.9999999998,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 144499.99999999983,
              "discount_factor": 0.390573692490793,
              "pv": 56437.89856491952,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 123994.0631471282
            },
            {
              "k": 44,
              "calendar_month": 49,
              "customers": 7.0,
              "receipts": 420000.0000000001,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 284500.0000000001,
              "discount_factor": 0.3821269854210657,
              "pv": 108715.12735229325,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": 238847.13479298825
            },
            {
              "k": 45,
              "calendar_month": 50,
              "customers": 7.0,
              "receipts": 60000.00000000009,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999991,
              "discount_factor": 0.3738629503072164,
              "pv": -28226.652748194803,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -62013.95608778399
            },
            {
              "k": 46,
              "calendar_month": 51,
              "customers": 7.0,
              "receipts": 59999.99999999984,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75500.00000000016,
              "discount_factor": 0.36577763661050977,
              "pv": -27616.211564093544,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -60672.81680631353
            },
            {
              "k": 47,
              "calendar_month": 52,
              "customers": 7.0,
              "receipts": 60000.00000000011,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999988,
              "discount_factor": 0.3578671792281838,
              "pv": -27018.972031727833,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -59360.681553706054
            },
            {
              "k": 48,
              "calendar_month": 53,
              "customers": 7.0,
              "receipts": 60000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": -75499.99999999994,
              "discount_factor": 0.35012779664577565,
              "pv": -26434.648646756043,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": -58076.92307692303
            }
          ],
          "terminal_cycle_pv": 62242.898410890666,
          "fcf_pv": -47697.5542149179,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 4500.0,
          "terminal_value": 269719.22644719284,
          "terminal_pv": 122767.05800964625
        },
        "minimum_forecast_cash": 301664.832069374
      },
      "remaining_market_gap": -2446.434558629432,
      "ordinary_reference_total": 695476.78790201,
      "ordinary_model_total": 1037977.6261101305,
      "holdings": {
        "A": 36.0,
        "B": 60.0,
        "C": 2.0,
        "D": 8.486652977412732,
        "E": 10.513347022587268,
        "F": 20.0,
        "G": 3.0,
        "H": 0.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    },
    {
      "month": 6,
      "reason": "沿用6/8/9客户预测，收到现有客户中期款。",
      "targets": [
        6,
        8,
        9
      ],
      "opening_cash": 524024.6605927947,
      "customer_cash": 180000.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -156000.0,
      "external": 8400.0,
      "task_reinvest": 14000.0,
      "company_spread": 36411.210697254224,
      "capital_in": 58811.210697254224,
      "capital_to_date": 652835.871290049,
      "cash": 676835.8712900488,
      "customer_liability": 180000.0,
      "net_assets": 496835.8712900488,
      "previous_net_assets": 464024.6605927947,
      "previous_price": 4967.691342157214,
      "previous_model_post": 7414.1259007866465,
      "rolling_change": 89.42125468365339,
      "judgment_change": 0.0,
      "operating_change": 89.42125468365339,
      "ref": 5057.112596840868,
      "avg": 6068.535116209041,
      "correction": 809.1380154945386,
      "close_price": 5866.250612335407,
      "old_paid": 218467.26418352546,
      "old_got": 182056.05348627124,
      "old_units": 36.0,
      "new_w": 0.0,
      "new_target_units": 0.0,
      "sample_units": 36.0,
      "sample_amount": 218467.26418352546,
      "Q_pre": 140.0,
      "Q": 140.0,
      "pending_units": 0,
      "pending_nominal": 0,
      "Q_fully": 140.0,
      "locked_total_units": 140.0,
      "fulfilled_total_units": 140.0,
      "enterprise_reserve_units": 0.0,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 1167218.446406491,
        "commitment_pv": 0,
        "conditional_equity_value": 1167218.446406491,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7503.5471554703,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 420424.66059279465
      },
      "after": {
        "operating_equity_value": 1203629.6571037453,
        "commitment_pv": 0,
        "conditional_equity_value": 1203629.6571037453,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7737.619224238362,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 456835.8712900488
      },
      "rolled": {
        "operating_equity_value": 1167218.446406491,
        "commitment_pv": 0,
        "conditional_equity_value": 1167218.446406491,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7503.5471554703,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 420424.66059279465
      },
      "remaining_market_gap": -1871.3686119029553,
      "ordinary_reference_total": 821275.085726957,
      "ordinary_model_total": 1083266.6913933707,
      "holdings": {
        "A": 0.0,
        "B": 60.0,
        "C": 2.0,
        "D": 8.486652977412732,
        "E": 10.513347022587268,
        "F": 20.0,
        "G": 3.0,
        "H": 36.0
      },
      "reserve_reference_value": 0.0,
      "reserve_model_value": 0.0
    }
  ],
  "members": [
    {
      "month": 1,
      "person": "A",
      "units": 40.0,
      "locked_units": 40.0,
      "fulfilled_units": 40.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 40.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 201832.46044931043,
      "gross_reference_value": 228305.7132580357,
      "net_ordinary_reference_value": 201832.46044931043,
      "net_reference_value": 228305.7132580357,
      "ordinary_model_value": 264732.528087253,
      "ordinary_reference_value": 201832.46044931043,
      "founder_pct": 0.036,
      "founder_model_value": 26473.252808725298,
      "total_model_value": 291205.78089597827,
      "net_model_value": 291205.78089597827,
      "month_investment": 200000.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -200000.0,
      "cumulative_cash_change": -200000.0,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.39599999999999996,
      "payable_dividend_pct": 0.39599999999999996,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 302748.6906739656,
      "gross_reference_value": 342458.56988705357,
      "net_ordinary_reference_value": 302748.6906739656,
      "net_reference_value": 342458.56988705357,
      "ordinary_model_value": 397098.79213087953,
      "ordinary_reference_value": 302748.6906739656,
      "founder_pct": 0.054,
      "founder_model_value": 39709.87921308795,
      "total_model_value": 436808.6713439675,
      "net_model_value": 436808.6713439675,
      "month_investment": 300000.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -300000.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.5940000000000001,
      "payable_dividend_pct": 0.5940000000000001,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "C",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "D",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "E",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "F",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "G",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 1,
      "person": "H",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "A",
      "units": 36.0,
      "locked_units": 36.0,
      "fulfilled_units": 36.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 36.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 194991.610299761,
      "gross_reference_value": 234592.93835700207,
      "net_ordinary_reference_value": 194991.610299761,
      "net_reference_value": 234592.93835700207,
      "ordinary_model_value": 297009.960429308,
      "ordinary_reference_value": 194991.610299761,
      "founder_pct": 0.036,
      "founder_model_value": 39601.328057241066,
      "total_model_value": 336611.28848654905,
      "net_model_value": 336611.28848654905,
      "month_investment": 0.0,
      "month_sale": 30063.07855928071,
      "month_task_pay": 0.0,
      "month_cash_change": 30063.07855928071,
      "cumulative_cash_change": -169936.92144071928,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 30063.07855928071,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.30599999999999994,
      "payable_dividend_pct": 0.30599999999999994,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 324986.0171662683,
      "gross_reference_value": 384388.00925212994,
      "net_ordinary_reference_value": 324986.0171662683,
      "net_reference_value": 384388.00925212994,
      "ordinary_model_value": 495016.6007155133,
      "ordinary_reference_value": 324986.0171662683,
      "founder_pct": 0.054,
      "founder_model_value": 59401.9920858616,
      "total_model_value": 554418.5928013748,
      "net_model_value": 554418.5928013748,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.504,
      "payable_dividend_pct": 0.504,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "C",
      "units": 4.0,
      "locked_units": 4.0,
      "fulfilled_units": 4.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 4.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 21665.734477751223,
      "gross_reference_value": 21665.734477751223,
      "net_ordinary_reference_value": 21665.734477751223,
      "net_reference_value": 21665.734477751223,
      "ordinary_model_value": 33001.106714367554,
      "ordinary_reference_value": 21665.734477751223,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 33001.106714367554,
      "net_model_value": 33001.106714367554,
      "month_investment": 33069.386415208784,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -33069.386415208784,
      "cumulative_cash_change": -33069.386415208784,
      "cumulative_investment": 33069.386415208784,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -11403.651937457562,
      "actual_dividend_pct": 0.030000000000000002,
      "payable_dividend_pct": 0.030000000000000002,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "D",
      "units": 9.486652977412732,
      "locked_units": 9.486652977412732,
      "fulfilled_units": 9.486652977412732,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 9.486652977412732,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 51383.82612279808,
      "gross_reference_value": 51383.82612279808,
      "net_ordinary_reference_value": 51383.82612279808,
      "net_reference_value": 51383.82612279808,
      "ordinary_model_value": 78267.51181744256,
      "ordinary_reference_value": 51383.82612279808,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 78267.51181744256,
      "net_model_value": 78267.51181744256,
      "month_investment": 40000.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -40000.0,
      "cumulative_cash_change": -40000.0,
      "cumulative_investment": 40000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 11383.826122798077,
      "actual_dividend_pct": 0.07114989733059549,
      "payable_dividend_pct": 0.07114989733059549,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "E",
      "units": 10.513347022587268,
      "locked_units": 10.513347022587268,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 10.513347022587268,
      "restricted_units": 10.513347022587268,
      "tradable_units": 0.0,
      "unpaid_obligation": 50000.0,
      "gross_ordinary_reference_value": 56944.84626595803,
      "gross_reference_value": 56944.84626595803,
      "net_ordinary_reference_value": 6944.846265958033,
      "net_reference_value": 6944.846265958033,
      "ordinary_model_value": 86738.0217543952,
      "ordinary_reference_value": 56944.84626595803,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 86738.0217543952,
      "net_model_value": 36738.0217543952,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 6944.846265958033,
      "actual_dividend_pct": 0.07885010266940452,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.07885010266940452,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "F",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "G",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 2,
      "person": "H",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "A",
      "units": 36.0,
      "locked_units": 36.0,
      "fulfilled_units": 36.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 36.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 121221.7441227154,
      "gross_reference_value": 150987.09002301705,
      "net_ordinary_reference_value": 121221.7441227154,
      "net_reference_value": 150987.09002301705,
      "ordinary_model_value": 223240.09425226238,
      "ordinary_reference_value": 121221.7441227154,
      "founder_pct": 0.036,
      "founder_model_value": 29765.345900301647,
      "total_model_value": 253005.44015256403,
      "net_model_value": 253005.44015256403,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -169936.92144071928,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 30063.07855928071,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.30599999999999994,
      "payable_dividend_pct": 0.30599999999999994,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 202036.24020452567,
      "gross_reference_value": 246684.25905497815,
      "net_ordinary_reference_value": 202036.24020452567,
      "net_reference_value": 246684.25905497815,
      "ordinary_model_value": 372066.8237537706,
      "ordinary_reference_value": 202036.24020452567,
      "founder_pct": 0.054,
      "founder_model_value": 44648.01885045247,
      "total_model_value": 416714.84260422306,
      "net_model_value": 416714.84260422306,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.504,
      "payable_dividend_pct": 0.504,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "C",
      "units": 4.0,
      "locked_units": 4.0,
      "fulfilled_units": 4.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 4.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 13469.082680301712,
      "gross_reference_value": 13469.082680301712,
      "net_ordinary_reference_value": 13469.082680301712,
      "net_reference_value": 13469.082680301712,
      "ordinary_model_value": 24804.454916918043,
      "ordinary_reference_value": 13469.082680301712,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 24804.454916918043,
      "net_model_value": 24804.454916918043,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -33069.386415208784,
      "cumulative_investment": 33069.386415208784,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -19600.303734907073,
      "actual_dividend_pct": 0.030000000000000002,
      "payable_dividend_pct": 0.030000000000000002,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "D",
      "units": 9.486652977412732,
      "locked_units": 9.486652977412732,
      "fulfilled_units": 9.486652977412732,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 9.486652977412732,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 31944.12832802562,
      "gross_reference_value": 31944.12832802562,
      "net_ordinary_reference_value": 31944.12832802562,
      "net_reference_value": 31944.12832802562,
      "ordinary_model_value": 58827.81402267011,
      "ordinary_reference_value": 31944.12832802562,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 58827.81402267011,
      "net_model_value": 58827.81402267011,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -40000.0,
      "cumulative_investment": 40000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -8055.871671974379,
      "actual_dividend_pct": 0.07114989733059549,
      "payable_dividend_pct": 0.07114989733059549,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "E",
      "units": 10.513347022587268,
      "locked_units": 10.513347022587268,
      "fulfilled_units": 2.9815195071868583,
      "unfulfilled_units": 7.53182751540041,
      "restricted_units": 10.513347022587268,
      "tradable_units": 0.0,
      "unpaid_obligation": 36800.0,
      "gross_ordinary_reference_value": 35401.28507348293,
      "gross_reference_value": 35401.28507348293,
      "net_ordinary_reference_value": -1398.7149265170665,
      "net_reference_value": -1398.7149265170665,
      "ordinary_model_value": 65194.46056192011,
      "ordinary_reference_value": 35401.28507348293,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 65194.46056192011,
      "net_model_value": 28394.46056192011,
      "month_investment": 13200.0,
      "month_sale": 0.0,
      "month_task_pay": 13200.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 13200.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 13200.0,
      "investment_reference_result": -14598.714926517066,
      "actual_dividend_pct": 0.07885010266940452,
      "payable_dividend_pct": 0.022361396303901437,
      "held_dividend_pct": 0.05648870636550308,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "F",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "G",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 3,
      "person": "H",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "A",
      "units": 36.0,
      "locked_units": 36.0,
      "fulfilled_units": 36.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 36.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 42345.59433003638,
      "gross_reference_value": 64594.038447011146,
      "net_ordinary_reference_value": 42345.59433003638,
      "net_reference_value": 64594.038447011146,
      "ordinary_model_value": 143025.7121805521,
      "ordinary_reference_value": 42345.59433003638,
      "founder_pct": 0.036,
      "founder_model_value": 22248.44411697477,
      "total_model_value": 165274.15629752688,
      "net_model_value": 165274.15629752688,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -169936.92144071928,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 30063.07855928071,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.2674285714285714,
      "payable_dividend_pct": 0.2674285714285714,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 70575.99055006064,
      "gross_reference_value": 103948.6567255228,
      "net_ordinary_reference_value": 70575.99055006064,
      "net_reference_value": 103948.6567255228,
      "ordinary_model_value": 238376.18696758684,
      "ordinary_reference_value": 70575.99055006064,
      "founder_pct": 0.054,
      "founder_model_value": 33372.66617546215,
      "total_model_value": 271748.853143049,
      "net_model_value": 271748.853143049,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.4397142857142857,
      "payable_dividend_pct": 0.4397142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "C",
      "units": 2.0,
      "locked_units": 2.0,
      "fulfilled_units": 2.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 2.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 2352.5330183353544,
      "gross_reference_value": 2352.5330183353544,
      "net_ordinary_reference_value": 2352.5330183353544,
      "net_reference_value": 2352.5330183353544,
      "ordinary_model_value": 7945.8728989195615,
      "ordinary_reference_value": 2352.5330183353544,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 7945.8728989195615,
      "net_model_value": 7945.8728989195615,
      "month_investment": 0.0,
      "month_sale": 2634.0968537837066,
      "month_task_pay": 0.0,
      "month_cash_change": 2634.0968537837066,
      "cumulative_cash_change": -30435.289561425077,
      "cumulative_investment": 33069.386415208784,
      "cumulative_sales": 2634.0968537837066,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -28082.756543089723,
      "actual_dividend_pct": 0.012857142857142857,
      "payable_dividend_pct": 0.012857142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "D",
      "units": 11.486652977412732,
      "locked_units": 11.486652977412732,
      "fulfilled_units": 11.486652977412732,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 11.486652977412732,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 13511.36519976178,
      "gross_reference_value": 13511.36519976178,
      "net_ordinary_reference_value": 13511.36519976178,
      "net_reference_value": 13511.36519976178,
      "ordinary_model_value": 45635.74229625876,
      "ordinary_reference_value": 13511.36519976178,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 45635.74229625876,
      "net_model_value": 45635.74229625876,
      "month_investment": 3292.621067229633,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -3292.621067229633,
      "cumulative_cash_change": -43292.62106722963,
      "cumulative_investment": 43292.62106722963,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -29781.25586746785,
      "actual_dividend_pct": 0.07384276914051043,
      "payable_dividend_pct": 0.07384276914051043,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "E",
      "units": 10.513347022587268,
      "locked_units": 10.513347022587268,
      "fulfilled_units": 6.086242299794661,
      "unfulfilled_units": 4.427104722792608,
      "restricted_units": 10.513347022587268,
      "tradable_units": 0.0,
      "unpaid_obligation": 22400.0,
      "gross_ordinary_reference_value": 12366.498001927119,
      "gross_reference_value": 12366.498001927119,
      "net_ordinary_reference_value": -10033.501998072881,
      "net_reference_value": -10033.501998072881,
      "ordinary_model_value": 41768.85959185642,
      "ordinary_reference_value": 12366.498001927119,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 41768.85959185642,
      "net_model_value": 19368.859591856417,
      "month_investment": 14400.0,
      "month_sale": 0.0,
      "month_task_pay": 14400.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 27600.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 27600.0,
      "investment_reference_result": -37633.50199807288,
      "actual_dividend_pct": 0.06758580228806102,
      "payable_dividend_pct": 0.03912584335582282,
      "held_dividend_pct": 0.028459958932238197,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "F",
      "units": 20.0,
      "locked_units": 20.0,
      "fulfilled_units": 20.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 20.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 23525.330183353544,
      "gross_reference_value": 23525.330183353544,
      "net_ordinary_reference_value": 23525.330183353544,
      "net_reference_value": 23525.330183353544,
      "ordinary_model_value": 79458.72898919562,
      "ordinary_reference_value": 23525.330183353544,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 79458.72898919562,
      "net_model_value": 79458.72898919562,
      "month_investment": 20000.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -20000.0,
      "cumulative_cash_change": -20000.0,
      "cumulative_investment": 20000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 3525.3301833535443,
      "actual_dividend_pct": 0.12857142857142856,
      "payable_dividend_pct": 0.12857142857142856,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "G",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 4,
      "person": "H",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "A",
      "units": 36.0,
      "locked_units": 36.0,
      "fulfilled_units": 36.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 36.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 178836.88831765973,
      "gross_reference_value": 220355.99336206494,
      "net_ordinary_reference_value": 178836.88831765973,
      "net_reference_value": 220355.99336206494,
      "ordinary_model_value": 266908.5324283193,
      "ordinary_reference_value": 178836.88831765973,
      "founder_pct": 0.036,
      "founder_model_value": 41519.105044405216,
      "total_model_value": 308427.6374727245,
      "net_model_value": 308427.6374727245,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -169936.92144071928,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 30063.07855928071,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.2674285714285714,
      "payable_dividend_pct": 0.2674285714285714,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 298061.4805294329,
      "gross_reference_value": 360340.1380960407,
      "net_ordinary_reference_value": 298061.4805294329,
      "net_reference_value": 360340.1380960407,
      "ordinary_model_value": 444847.5540471988,
      "ordinary_reference_value": 298061.4805294329,
      "founder_pct": 0.054,
      "founder_model_value": 62278.65756660783,
      "total_model_value": 507126.2116138066,
      "net_model_value": 507126.2116138066,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.4397142857142857,
      "payable_dividend_pct": 0.4397142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "C",
      "units": 2.0,
      "locked_units": 2.0,
      "fulfilled_units": 2.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 2.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 9935.382684314429,
      "gross_reference_value": 9935.382684314429,
      "net_ordinary_reference_value": 9935.382684314429,
      "net_reference_value": 9935.382684314429,
      "ordinary_model_value": 14828.251801573293,
      "ordinary_reference_value": 9935.382684314429,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 14828.251801573293,
      "net_model_value": 14828.251801573293,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -30435.289561425077,
      "cumulative_investment": 33069.386415208784,
      "cumulative_sales": 2634.0968537837066,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -20499.906877110647,
      "actual_dividend_pct": 0.012857142857142857,
      "payable_dividend_pct": 0.012857142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "D",
      "units": 8.486652977412732,
      "locked_units": 8.486652977412732,
      "fulfilled_units": 8.486652977412732,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 8.486652977412732,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 42159.07251978597,
      "gross_reference_value": 42159.07251978597,
      "net_ordinary_reference_value": 42159.07251978597,
      "net_reference_value": 42159.07251978597,
      "ordinary_model_value": 62921.11365082384,
      "ordinary_reference_value": 42159.07251978597,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 62921.11365082384,
      "net_model_value": 62921.11365082384,
      "month_investment": 0.0,
      "month_sale": 12419.228355393036,
      "month_task_pay": 0.0,
      "month_cash_change": 12419.228355393036,
      "cumulative_cash_change": -30873.392711836594,
      "cumulative_investment": 43292.62106722963,
      "cumulative_sales": 12419.228355393036,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 11285.679807949375,
      "actual_dividend_pct": 0.05455705485479613,
      "payable_dividend_pct": 0.05455705485479613,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "E",
      "units": 10.513347022587268,
      "locked_units": 10.513347022587268,
      "fulfilled_units": 6.086242299794661,
      "unfulfilled_units": 4.427104722792608,
      "restricted_units": 10.513347022587268,
      "tradable_units": 0.0,
      "unpaid_obligation": 22400.0,
      "gross_ordinary_reference_value": 52227.0629812011,
      "gross_reference_value": 52227.0629812011,
      "net_ordinary_reference_value": 29827.062981201103,
      "net_reference_value": 29827.062981201103,
      "ordinary_model_value": 77947.27846412244,
      "ordinary_reference_value": 52227.0629812011,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 77947.27846412244,
      "net_model_value": 55547.27846412244,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 27600.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 27600.0,
      "investment_reference_result": 2227.062981201103,
      "actual_dividend_pct": 0.06758580228806102,
      "payable_dividend_pct": 0.03912584335582282,
      "held_dividend_pct": 0.028459958932238197,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "F",
      "units": 20.0,
      "locked_units": 20.0,
      "fulfilled_units": 20.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 20.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 99353.82684314428,
      "gross_reference_value": 99353.82684314428,
      "net_ordinary_reference_value": 99353.82684314428,
      "net_reference_value": 99353.82684314428,
      "ordinary_model_value": 148282.51801573293,
      "ordinary_reference_value": 99353.82684314428,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 148282.51801573293,
      "net_model_value": 148282.51801573293,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -20000.0,
      "cumulative_investment": 20000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 79353.82684314428,
      "actual_dividend_pct": 0.12857142857142856,
      "payable_dividend_pct": 0.12857142857142856,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "G",
      "units": 3.0,
      "locked_units": 3.0,
      "fulfilled_units": 3.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 3.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 14903.074026471644,
      "gross_reference_value": 14903.074026471644,
      "net_ordinary_reference_value": 14903.074026471644,
      "net_reference_value": 14903.074026471644,
      "ordinary_model_value": 22242.37770235994,
      "ordinary_reference_value": 14903.074026471644,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 22242.37770235994,
      "net_model_value": 22242.37770235994,
      "month_investment": 15179.056878813712,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -15179.056878813712,
      "cumulative_cash_change": -15179.056878813712,
      "cumulative_investment": 15179.056878813712,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -275.9828523420674,
      "actual_dividend_pct": 0.019285714285714288,
      "payable_dividend_pct": 0.019285714285714288,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 5,
      "person": "H",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 0.0,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 0.0,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 0.0,
      "net_model_value": 0.0,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": 0.0,
      "cumulative_investment": 0.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 0.0,
      "actual_dividend_pct": 0.0,
      "payable_dividend_pct": 0.0,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "A",
      "units": 0.0,
      "locked_units": 0.0,
      "fulfilled_units": 0.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 0.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 0.0,
      "gross_reference_value": 43330.667655734826,
      "net_ordinary_reference_value": 0.0,
      "net_reference_value": 43330.667655734826,
      "ordinary_model_value": 0.0,
      "ordinary_reference_value": 0.0,
      "founder_pct": 0.036,
      "founder_model_value": 43330.667655734826,
      "total_model_value": 43330.667655734826,
      "net_model_value": 43330.667655734826,
      "month_investment": 0.0,
      "month_sale": 182056.05348627124,
      "month_task_pay": 0.0,
      "month_cash_change": 182056.05348627124,
      "cumulative_cash_change": 12119.13204555196,
      "cumulative_investment": 200000.0,
      "cumulative_sales": 212119.13204555196,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.036,
      "payable_dividend_pct": 0.036,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "B",
      "units": 60.0,
      "locked_units": 60.0,
      "fulfilled_units": 60.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 60.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 351975.0367401244,
      "gross_reference_value": 416971.0382237267,
      "net_ordinary_reference_value": 351975.0367401244,
      "net_reference_value": 416971.0382237267,
      "ordinary_model_value": 464257.15345430176,
      "ordinary_reference_value": 351975.0367401244,
      "founder_pct": 0.054,
      "founder_model_value": 64996.001483602246,
      "total_model_value": 529253.154937904,
      "net_model_value": 529253.154937904,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -300000.0,
      "cumulative_investment": 300000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": null,
      "actual_dividend_pct": 0.4397142857142857,
      "payable_dividend_pct": 0.4397142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "C",
      "units": 2.0,
      "locked_units": 2.0,
      "fulfilled_units": 2.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 2.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 11732.501224670814,
      "gross_reference_value": 11732.501224670814,
      "net_ordinary_reference_value": 11732.501224670814,
      "net_reference_value": 11732.501224670814,
      "ordinary_model_value": 15475.238448476724,
      "ordinary_reference_value": 11732.501224670814,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 15475.238448476724,
      "net_model_value": 15475.238448476724,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -30435.289561425077,
      "cumulative_investment": 33069.386415208784,
      "cumulative_sales": 2634.0968537837066,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -18702.788336754264,
      "actual_dividend_pct": 0.012857142857142857,
      "payable_dividend_pct": 0.012857142857142857,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "D",
      "units": 8.486652977412732,
      "locked_units": 8.486652977412732,
      "fulfilled_units": 8.486652977412732,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 8.486652977412732,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 49784.833225425544,
      "gross_reference_value": 49784.833225425544,
      "net_ordinary_reference_value": 49784.833225425544,
      "net_reference_value": 49784.833225425544,
      "ordinary_model_value": 65666.48922746848,
      "ordinary_reference_value": 49784.833225425544,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 65666.48922746848,
      "net_model_value": 65666.48922746848,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -30873.392711836594,
      "cumulative_investment": 43292.62106722963,
      "cumulative_sales": 12419.228355393036,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 18911.440513588954,
      "actual_dividend_pct": 0.05455705485479613,
      "payable_dividend_pct": 0.05455705485479613,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "E",
      "units": 10.513347022587268,
      "locked_units": 10.513347022587268,
      "fulfilled_units": 10.513347022587268,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 10.513347022587268,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 61673.92840894719,
      "gross_reference_value": 61673.92840894719,
      "net_ordinary_reference_value": 61673.92840894719,
      "net_reference_value": 61673.92840894719,
      "ordinary_model_value": 81348.27603306039,
      "ordinary_reference_value": 61673.92840894719,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 81348.27603306039,
      "net_model_value": 81348.27603306039,
      "month_investment": 22400.0,
      "month_sale": 0.0,
      "month_task_pay": 14000.0,
      "month_cash_change": -8400.0,
      "cumulative_cash_change": -8400.0,
      "cumulative_investment": 50000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 41600.0,
      "investment_reference_result": 11673.928408947191,
      "actual_dividend_pct": 0.06758580228806102,
      "payable_dividend_pct": 0.06758580228806102,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "F",
      "units": 20.0,
      "locked_units": 20.0,
      "fulfilled_units": 20.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 20.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 117325.01224670814,
      "gross_reference_value": 117325.01224670814,
      "net_ordinary_reference_value": 117325.01224670814,
      "net_reference_value": 117325.01224670814,
      "ordinary_model_value": 154752.38448476724,
      "ordinary_reference_value": 117325.01224670814,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 154752.38448476724,
      "net_model_value": 154752.38448476724,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -20000.0,
      "cumulative_investment": 20000.0,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 97325.01224670814,
      "actual_dividend_pct": 0.12857142857142856,
      "payable_dividend_pct": 0.12857142857142856,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "G",
      "units": 3.0,
      "locked_units": 3.0,
      "fulfilled_units": 3.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 3.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 17598.75183700622,
      "gross_reference_value": 17598.75183700622,
      "net_ordinary_reference_value": 17598.75183700622,
      "net_reference_value": 17598.75183700622,
      "ordinary_model_value": 23212.857672715087,
      "ordinary_reference_value": 17598.75183700622,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 23212.857672715087,
      "net_model_value": 23212.857672715087,
      "month_investment": 0.0,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": 0.0,
      "cumulative_cash_change": -15179.056878813712,
      "cumulative_investment": 15179.056878813712,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": 2419.694958192509,
      "actual_dividend_pct": 0.019285714285714288,
      "payable_dividend_pct": 0.019285714285714288,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    },
    {
      "month": 6,
      "person": "H",
      "units": 36.0,
      "locked_units": 36.0,
      "fulfilled_units": 36.0,
      "unfulfilled_units": 0,
      "restricted_units": 0,
      "tradable_units": 36.0,
      "unpaid_obligation": 0,
      "gross_ordinary_reference_value": 211185.02204407466,
      "gross_reference_value": 211185.02204407466,
      "net_ordinary_reference_value": 211185.02204407466,
      "net_reference_value": 211185.02204407466,
      "ordinary_model_value": 278554.292072581,
      "ordinary_reference_value": 211185.02204407466,
      "founder_pct": 0.0,
      "founder_model_value": 0.0,
      "total_model_value": 278554.292072581,
      "net_model_value": 278554.292072581,
      "month_investment": 218467.26418352546,
      "month_sale": 0.0,
      "month_task_pay": 0.0,
      "month_cash_change": -218467.26418352546,
      "cumulative_cash_change": -218467.26418352546,
      "cumulative_investment": 218467.26418352546,
      "cumulative_sales": 0.0,
      "cumulative_task_pay": 0.0,
      "investment_reference_result": -7282.242139450798,
      "actual_dividend_pct": 0.23142857142857143,
      "payable_dividend_pct": 0.23142857142857143,
      "held_dividend_pct": 0.0,
      "dividend_cash": 0.0,
      "dividend_held": 0.0,
      "dividend_released": 0.0
    }
  ],
  "trades": [
    {
      "month": 2,
      "seller": "A",
      "buyer": "C",
      "units": 4,
      "buy_factor": 1.1,
      "sell_factor": 1.0,
      "bid": 8267.346603802196,
      "ask": 7515.769639820178,
      "buyer_paid": 33069.386415208784,
      "seller_receipt": 30063.07855928071,
      "company_spread": 3006.307855928073
    },
    {
      "month": 4,
      "seller": "C",
      "buyer": "D",
      "units": 2,
      "buy_factor": 1.0,
      "sell_factor": 0.8,
      "bid": 1646.3105336148164,
      "ask": 1317.0484268918533,
      "buyer_paid": 3292.621067229633,
      "seller_receipt": 2634.0968537837066,
      "company_spread": 658.5242134459263
    },
    {
      "month": 5,
      "seller": "D",
      "buyer": "G",
      "units": 3,
      "buy_factor": 1.1,
      "sell_factor": 0.9,
      "bid": 5059.685626271237,
      "ask": 4139.742785131012,
      "buyer_paid": 15179.056878813712,
      "seller_receipt": 12419.228355393036,
      "company_spread": 2759.828523420676
    },
    {
      "month": 6,
      "seller": "A",
      "buyer": "H",
      "units": 36,
      "buy_factor": 1.2,
      "sell_factor": 1.0,
      "bid": 6068.535116209041,
      "ask": 5057.112596840868,
      "buyer_paid": 218467.26418352546,
      "seller_receipt": 182056.05348627124,
      "company_spread": 36411.210697254224
    }
  ],
  "issues": [
    {
      "month": 2,
      "target_units": 20.0,
      "immediate": 40000.0,
      "W": 84329.00432900432,
      "nominal": 90000.0,
      "base": 4216.450216450216,
      "signed_units": 20.0,
      "immediately_fulfilled_units": 9.486652977412732,
      "deferred_locked_units": 10.513347022587268
    },
    {
      "month": 3,
      "target_units": 10.0,
      "immediate": 0.0,
      "W": 0.0,
      "nominal": 0.0,
      "base": null,
      "signed_units": 0.0,
      "immediately_fulfilled_units": 0.0,
      "deferred_locked_units": 0.0
    },
    {
      "month": 4,
      "target_units": 20.0,
      "immediate": 20000.0,
      "W": 20000.0,
      "nominal": 20000.0,
      "base": 1000.0,
      "signed_units": 20.0,
      "immediately_fulfilled_units": 20.0,
      "deferred_locked_units": 0.0
    }
  ],
  "fulfilments": [
    {
      "month": 1,
      "person": "A",
      "amount": 200000.0,
      "price": 5000.0,
      "units": 40.0,
      "kind": "首轮现金"
    },
    {
      "month": 1,
      "person": "B",
      "amount": 300000.0,
      "price": 5000.0,
      "units": 60.0,
      "kind": "首轮现金"
    },
    {
      "month": 2,
      "person": "D",
      "amount": 40000.0,
      "price": 4216.450216450216,
      "units": 9.486652977412732,
      "kind": "新轮现金",
      "newly_issued_units": 9.486652977412732
    },
    {
      "month": 3,
      "person": "E",
      "amount": 13200.0,
      "price": 4427.272727272727,
      "units": 2.9815195071868583,
      "kind": "旧约任务及现金",
      "newly_issued_units": 0.0
    },
    {
      "month": 4,
      "person": "E",
      "amount": 14400.0,
      "price": 4638.0952380952385,
      "units": 3.1047227926078027,
      "kind": "旧约任务及现金",
      "newly_issued_units": 0.0
    },
    {
      "month": 4,
      "person": "F",
      "amount": 20000.0,
      "price": 1000.0,
      "units": 20.0,
      "kind": "新轮现金",
      "newly_issued_units": 20.0
    },
    {
      "month": 6,
      "person": "E",
      "amount": 22400.0,
      "price": 5059.74025974026,
      "units": 4.427104722792608,
      "kind": "旧约任务及现金",
      "newly_issued_units": 0.0
    }
  ],
  "contracts": [
    {
      "id": "E-M2-1",
      "agreement_id": "E-M2",
      "person": "E",
      "signed": 2,
      "due": 3,
      "amount": 13200.0,
      "price": 4427.272727272727,
      "units": 2.9815195071868583,
      "base_price": 4216.450216450216,
      "markup_month": 0.05,
      "delay_months": 1,
      "status": "已履约",
      "fulfilled_month": 3
    },
    {
      "id": "E-M2-2",
      "agreement_id": "E-M2",
      "person": "E",
      "signed": 2,
      "due": 4,
      "amount": 14400.0,
      "price": 4638.0952380952385,
      "units": 3.1047227926078027,
      "base_price": 4216.450216450216,
      "markup_month": 0.05,
      "delay_months": 2,
      "status": "已履约",
      "fulfilled_month": 4
    },
    {
      "id": "E-M2-3",
      "agreement_id": "E-M2",
      "person": "E",
      "signed": 2,
      "due": 6,
      "amount": 22400.0,
      "price": 5059.74025974026,
      "units": 4.427104722792608,
      "base_price": 4216.450216450216,
      "markup_month": 0.05,
      "delay_months": 4,
      "status": "已履约",
      "fulfilled_month": 6
    }
  ],
  "defaults": [],
  "sensitivity": [
    {
      "rate": 0.2,
      "operating_equity_value": 1525966.5180948968,
      "model_unit_price": 9809.78475918148
    },
    {
      "rate": 0.3,
      "operating_equity_value": 1203629.6571037453,
      "model_unit_price": 7737.619224238362
    },
    {
      "rate": 0.4,
      "operating_equity_value": 1045092.7907234766,
      "model_unit_price": 6718.453654650921
    }
  ],
  "default_branch": {
    "month": 6,
    "description": "任务合伙人戊第六个月未履约 22,400 元，对应签约份数转企业待配置账户；已完成任务报酬 14,000 元照付、无需再投入，外部 8,400 元不投入。窗口按相同估值和交易公式重算。",
    "row": {
      "month": 6,
      "reason": "沿用6/8/9客户预测，收到现有客户中期款。",
      "targets": [
        6,
        8,
        9
      ],
      "opening_cash": 524024.6605927947,
      "customer_cash": 180000.0,
      "revenue": 60000.0,
      "expense": 86000.0,
      "month_profit": -26000.0,
      "profit_to_date": -156000.0,
      "external": 0.0,
      "task_reinvest": 0.0,
      "company_spread": 35374.410697254265,
      "capital_in": 35374.410697254265,
      "capital_to_date": 629399.071290049,
      "cash": 653399.0712900489,
      "customer_liability": 180000.0,
      "net_assets": 473399.0712900489,
      "previous_net_assets": 464024.6605927947,
      "previous_price": 4967.691342157214,
      "previous_model_post": 7414.1259007866465,
      "rolling_change": -54.5787453163457,
      "judgment_change": 0.0,
      "operating_change": -54.5787453163457,
      "ref": 4913.112596840869,
      "avg": 5895.735116209043,
      "correction": 786.0980154945391,
      "close_price": 5699.210612335408,
      "old_paid": 212246.46418352553,
      "old_got": 176872.05348627127,
      "old_units": 36.0,
      "new_w": 0.0,
      "new_target_units": 0.0,
      "sample_units": 36.0,
      "sample_amount": 212246.46418352553,
      "Q_pre": 140.0,
      "Q": 140.0,
      "pending_units": 0,
      "pending_nominal": 0,
      "Q_fully": 140.0,
      "locked_total_units": 140.0,
      "fulfilled_total_units": 135.57289527720738,
      "enterprise_reserve_units": 4.427104722792608,
      "dividends_declared": 0.0,
      "dividends_paid": 0.0,
      "dividends_held": 0.0,
      "before": {
        "operating_equity_value": 1144818.446406491,
        "commitment_pv": 0,
        "conditional_equity_value": 1144818.446406491,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7359.547155470301,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 398024.66059279465
      },
      "after": {
        "operating_equity_value": 1180192.8571037452,
        "commitment_pv": 0,
        "conditional_equity_value": 1180192.8571037452,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7586.954081381219,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 433399.0712900489
      },
      "rolled": {
        "operating_equity_value": 1144818.446406491,
        "commitment_pv": 0,
        "conditional_equity_value": 1144818.446406491,
        "pending_units": 0,
        "pending_nominal": 0,
        "fully_performed_units": 140.0,
        "locked_total_units": 140.0,
        "model_unit_price": 7359.547155470301,
        "pending": [],
        "forecast": {
          "month": 6,
          "targets": [
            6,
            8,
            9
          ],
          "r": 0.3,
          "rows": [
            {
              "k": 1,
              "calendar_month": 7,
              "customers": 3.5,
              "receipts": 60000.0,
              "revenue": 70000.0,
              "direct": 42000.0,
              "fixed": 50000.0,
              "pretax": -22000.0,
              "tax_reserve": 0.0,
              "fcf": -32000.0,
              "discount_factor": 0.9783735893325012,
              "pv": -31307.954858640038
            },
            {
              "k": 2,
              "calendar_month": 8,
              "customers": 4.0,
              "receipts": 60000.0,
              "revenue": 80000.0,
              "direct": 48000.0,
              "fixed": 50000.0,
              "pretax": -18000.0,
              "tax_reserve": 0.0,
              "fcf": -38000.0,
              "discount_factor": 0.9572148803033617,
              "pv": -36374.16545152774
            },
            {
              "k": 3,
              "calendar_month": 9,
              "customers": 4.5,
              "receipts": 60000.0,
              "revenue": 90000.0,
              "direct": 54000.0,
              "fixed": 50000.0,
              "pretax": -14000.0,
              "tax_reserve": 0.0,
              "fcf": -44000.0,
              "discount_factor": 0.9365137582048804,
              "pv": -41206.605361014736
            },
            {
              "k": 4,
              "calendar_month": 10,
              "customers": 5.0,
              "receipts": 60000.0,
              "revenue": 100000.0,
              "direct": 60000.0,
              "fixed": 50000.0,
              "pretax": -10000.0,
              "tax_reserve": 0.0,
              "fcf": -50000.0,
              "discount_factor": 0.9162603270741789,
              "pv": -45813.01635370895
            },
            {
              "k": 5,
              "calendar_month": 11,
              "customers": 5.5,
              "receipts": 60000.0,
              "revenue": 110000.0,
              "direct": 66000.0,
              "fixed": 50000.0,
              "pretax": -6000.0,
              "tax_reserve": 0.0,
              "fcf": -56000.0,
              "discount_factor": 0.8964449049625359,
              "pv": -50200.91467790201
            },
            {
              "k": 6,
              "calendar_month": 12,
              "customers": 6.0,
              "receipts": 270000.0,
              "revenue": 120000.0,
              "direct": 72000.0,
              "fixed": 50000.0,
              "pretax": -2000.0,
              "tax_reserve": 0.0,
              "fcf": 148000.0,
              "discount_factor": 0.8770580193070292,
              "pv": 129804.58685744033
            },
            {
              "k": 7,
              "calendar_month": 13,
              "customers": 6.166666666666667,
              "receipts": 410000.00000000006,
              "revenue": 123333.33333333333,
              "direct": 74000.0,
              "fixed": 50000.0,
              "pretax": -666.6666666666715,
              "tax_reserve": 0.0,
              "fcf": 286000.00000000006,
              "discount_factor": 0.8580904024022723,
              "pv": 245413.85508704992
            },
            {
              "k": 8,
              "calendar_month": 14,
              "customers": 6.333333333333333,
              "receipts": 49999.99999999993,
              "revenue": 126666.66666666667,
              "direct": 76000.0,
              "fixed": 50000.0,
              "pretax": 666.6666666666715,
              "tax_reserve": 166.66666666666788,
              "fcf": -76166.66666666674,
              "discount_factor": 0.8395329869700814,
              "pv": -63944.429174221266
            },
            {
              "k": 9,
              "calendar_month": 15,
              "customers": 6.5,
              "receipts": 50000.00000000004,
              "revenue": 130000.0,
              "direct": 78000.0,
              "fixed": 50000.0,
              "pretax": 2000.0,
              "tax_reserve": 500.0,
              "fcf": -78499.99999999997,
              "discount_factor": 0.8213769018249545,
              "pv": -64478.0867932589
            },
            {
              "k": 10,
              "calendar_month": 16,
              "customers": 6.666666666666667,
              "receipts": 50000.00000000004,
              "revenue": 133333.33333333334,
              "direct": 80000.0,
              "fixed": 50000.0,
              "pretax": 3333.333333333343,
              "tax_reserve": 833.3333333333358,
              "fcf": -80833.33333333331,
              "discount_factor": 0.8036134676332901,
              "pv": -64958.7553003576
            },
            {
              "k": 11,
              "calendar_month": 17,
              "customers": 6.833333333333333,
              "receipts": 49999.99999999993,
              "revenue": 136666.66666666666,
              "direct": 82000.0,
              "fixed": 50000.0,
              "pretax": 4666.666666666657,
              "tax_reserve": 1166.6666666666642,
              "fcf": -83166.66666666674,
              "discount_factor": 0.7862341927643198,
              "pv": -65388.47703156599
            },
            {
              "k": 12,
              "calendar_month": 18,
              "customers": 7.0,
              "receipts": 240000.00000000006,
              "revenue": 140000.0,
              "direct": 84000.0,
              "fixed": 50000.0,
              "pretax": 6000.0,
              "tax_reserve": 1500.0,
              "fcf": 104500.00000000006,
              "discount_factor": 0.7692307692307692,
              "pv": 80384.61538461542
            },
            {
              "k": 13,
              "calendar_month": 19,
              "customers": 7.166666666666667,
              "receipts": 120000.0,
              "revenue": 143333.33333333334,
              "direct": 86000.0,
              "fixed": 50000.0,
              "pretax": 7333.333333333343,
              "tax_reserve": 1833.3333333333358,
              "fcf": -17833.333333333336,
              "discount_factor": 0.7525950687173085,
              "pv": -13421.278725458671
            },
            {
              "k": 14,
              "calendar_month": 20,
              "customers": 7.333333333333333,
              "receipts": 119999.99999999994,
              "revenue": 146666.66666666666,
              "direct": 88000.0,
              "fixed": 50000.0,
              "pretax": 8666.666666666657,
              "tax_reserve": 2166.6666666666642,
              "fcf": -20166.666666666722,
              "discount_factor": 0.7363191386948935,
              "pv": -14849.10263034706
            },
            {
              "k": 15,
              "calendar_month": 21,
              "customers": 7.5,
              "receipts": 120000.00000000006,
              "revenue": 150000.0,
              "direct": 90000.0,
              "fixed": 50000.0,
              "pretax": 10000.0,
              "tax_reserve": 2500.0,
              "fcf": -22499.99999999994,
              "discount_factor": 0.7203951986191387,
              "pv": -16208.891968930579
            },
            {
              "k": 16,
              "calendar_month": 22,
              "customers": 7.666666666666667,
              "receipts": 120000.0,
              "revenue": 153333.33333333334,
              "direct": 92000.0,
              "fixed": 50000.0,
              "pretax": 11333.333333333343,
              "tax_reserve": 2833.3333333333358,
              "fcf": -24833.333333333336,
              "discount_factor": 0.7048156362109069,
              "pv": -17502.92163257086
            },
            {
              "k": 17,
              "calendar_month": 23,
              "customers": 7.833333333333333,
              "receipts": 119999.99999999994,
              "revenue": 156666.66666666666,
              "direct": 94000.0,
              "fixed": 50000.0,
              "pretax": 12666.666666666657,
              "tax_reserve": 3166.6666666666642,
              "fcf": -27166.666666666722,
              "discount_factor": 0.6895730038173353,
              "pv": -18733.399937037648
            },
            {
              "k": 18,
              "calendar_month": 24,
              "customers": 8.0,
              "receipts": 310000.00000000006,
              "revenue": 160000.0,
              "direct": 96000.0,
              "fixed": 50000.0,
              "pretax": 14000.0,
              "tax_reserve": 3500.0,
              "fcf": 160500.00000000006,
              "discount_factor": 0.6746600148515609,
              "pv": 108282.93238367556
            },
            {
              "k": 19,
              "calendar_month": 25,
              "customers": 8.083333333333334,
              "receipts": 440000.0,
              "revenue": 161666.6666666667,
              "direct": 97000.0,
              "fixed": 50000.0,
              "pretax": 14666.666666666686,
              "tax_reserve": 3666.6666666666715,
              "fcf": 289333.3333333333,
              "discount_factor": 0.6600695403094402,
              "pv": 190980.12032953135
            },
            {
              "k": 20,
              "calendar_month": 26,
              "customers": 8.166666666666666,
              "receipts": 79999.99999999981,
              "revenue": 163333.3333333333,
              "direct": 98000.0,
              "fixed": 50000.0,
              "pretax": 15333.333333333314,
              "tax_reserve": 3833.3333333333285,
              "fcf": -71833.33333333352,
              "discount_factor": 0.645794605361601,
              "pv": -46389.57915180846
            },
            {
              "k": 21,
              "calendar_month": 27,
              "customers": 8.25,
              "receipts": 80000.00000000015,
              "revenue": 165000.0,
              "direct": 99000.0,
              "fixed": 50000.0,
              "pretax": 16000.0,
              "tax_reserve": 4000.0,
              "fcf": -72999.99999999985,
              "discount_factor": 0.6318283860191958,
              "pv": -46123.4721794012
            },
            {
              "k": 22,
              "calendar_month": 28,
              "customers": 8.333333333333334,
              "receipts": 80000.00000000004,
              "revenue": 166666.6666666667,
              "direct": 100000.0,
              "fixed": 50000.0,
              "pretax": 16666.666666666686,
              "tax_reserve": 4166.6666666666715,
              "fcf": -74166.66666666663,
              "discount_factor": 0.6181642058717617,
              "pv": -45847.17860215563
            },
            {
              "k": 23,
              "calendar_month": 29,
              "customers": 8.416666666666666,
              "receipts": 79999.99999999981,
              "revenue": 168333.3333333333,
              "direct": 101000.0,
              "fixed": 50000.0,
              "pretax": 17333.333333333314,
              "tax_reserve": 4333.3333333333285,
              "fcf": -75333.33333333352,
              "discount_factor": 0.6047955328956306,
              "pv": -45561.26347813762
            },
            {
              "k": 24,
              "calendar_month": 30,
              "customers": 8.5,
              "receipts": 265000.0000000002,
              "revenue": 170000.0,
              "direct": 102000.0,
              "fixed": 50000.0,
              "pretax": 18000.0,
              "tax_reserve": 4500.0,
              "fcf": 108500.00000000017,
              "discount_factor": 0.5917159763313609,
              "pv": 64201.183431952755
            },
            {
              "k": 25,
              "calendar_month": 31,
              "customers": 8.583333333333334,
              "receipts": 144999.99999999997,
              "revenue": 171666.6666666667,
              "direct": 103000.0,
              "fixed": 50000.0,
              "pretax": 18666.666666666686,
              "tax_reserve": 4666.6666666666715,
              "fcf": -12666.6666666667,
              "discount_factor": 0.5789192836286988,
              "pv": -7332.9775926302045
            },
            {
              "k": 26,
              "calendar_month": 32,
              "customers": 8.666666666666666,
              "receipts": 144999.99999999985,
              "revenue": 173333.3333333333,
              "direct": 104000.0,
              "fixed": 50000.0,
              "pretax": 19333.333333333314,
              "tax_reserve": 4833.3333333333285,
              "fcf": -13833.333333333474,
              "discount_factor": 0.5663993374576104,
              "pv": -7835.190834830357
            },
            {
              "k": 27,
              "calendar_month": 33,
              "customers": 8.75,
              "receipts": 145000.00000000017,
              "revenue": 175000.0,
              "direct": 105000.0,
              "fixed": 50000.0,
              "pretax": 20000.0,
              "tax_reserve": 5000.0,
              "fcf": -14999.999999999825,
              "discount_factor": 0.5541501527839529,
              "pv": -8312.252291759196
            },
            {
              "k": 28,
              "calendar_month": 34,
              "customers": 8.833333333333334,
              "receipts": 144999.99999999997,
              "revenue": 176666.66666666666,
              "direct": 106000.0,
              "fixed": 50000.0,
              "pretax": 20666.666666666657,
              "tax_reserve": 5166.666666666664,
              "fcf": -16166.666666666693,
              "discount_factor": 0.5421658740083899,
              "pv": -8765.01496313565
            },
            {
              "k": 29,
              "calendar_month": 35,
              "customers": 8.916666666666666,
              "receipts": 144999.99999999985,
              "revenue": 178333.33333333334,
              "direct": 107000.0,
              "fixed": 50000.0,
              "pretax": 21333.333333333343,
              "tax_reserve": 5333.333333333336,
              "fcf": -17333.33333333348,
              "discount_factor": 0.530440772167181,
              "pv": -9194.306717564548
            },
            {
              "k": 30,
              "calendar_month": 36,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.5189692421935084,
              "pv": 86408.37882521926
            },
            {
              "k": 31,
              "calendar_month": 37,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.5077458002380308,
              "pv": 145469.17176819578
            },
            {
              "k": 32,
              "calendar_month": 38,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.4967650810473854,
              "pv": -36512.233456982896
            },
            {
              "k": 33,
              "calendar_month": 39,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.4860218353993813,
              "pv": -35722.60490185443
            },
            {
              "k": 34,
              "calendar_month": 40,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.47551092759366276,
              "pv": -34950.05317813426
            },
            {
              "k": 35,
              "calendar_month": 41,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.46522733299663893,
              "pv": -34194.20897525302
            },
            {
              "k": 36,
              "calendar_month": 42,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.45516613563950836,
              "pv": 48475.19344560774
            }
          ],
          "terminal_rows": [
            {
              "k": 37,
              "calendar_month": 43,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.44532252586822985,
              "pv": -6011.854099221142,
              "terminal_k": 1,
              "terminal_discount": 0.9783735893325012,
              "terminal_cycle_pv": -13208.04345598885
            },
            {
              "k": 38,
              "calendar_month": 44,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.4356917980443157,
              "pv": -5881.8392735983125,
              "terminal_k": 2,
              "terminal_discount": 0.9572148803033617,
              "terminal_cycle_pv": -12922.400884095494
            },
            {
              "k": 39,
              "calendar_month": 45,
              "customers": 9.0,
              "receipts": 150000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13499.999999999796,
              "discount_factor": 0.42626934829534835,
              "pv": -5754.636201987116,
              "terminal_k": 3,
              "terminal_discount": 0.9365137582048804,
              "terminal_cycle_pv": -12642.935735765694
            },
            {
              "k": 40,
              "calendar_month": 46,
              "customers": 9.0,
              "receipts": 149999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000087,
              "discount_factor": 0.41705067231414605,
              "pv": -5630.184076241008,
              "terminal_k": 4,
              "terminal_discount": 0.9162603270741789,
              "terminal_cycle_pv": -12369.514415501495
            },
            {
              "k": 41,
              "calendar_month": 47,
              "customers": 9.0,
              "receipts": 149999.99999999988,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -13500.000000000116,
              "discount_factor": 0.40803136320552386,
              "pv": -5508.42340327462,
              "terminal_k": 5,
              "terminal_discount": 0.8964449049625359,
              "terminal_cycle_pv": -12102.006216994341
            },
            {
              "k": 42,
              "calendar_month": 48,
              "customers": 9.0,
              "receipts": 330000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 166500.00000000023,
              "discount_factor": 0.3992071093796218,
              "pv": 66467.98371170711,
              "terminal_k": 6,
              "terminal_discount": 0.8770580193070292,
              "terminal_cycle_pv": 146030.16021462056
            },
            {
              "k": 43,
              "calendar_month": 49,
              "customers": 9.0,
              "receipts": 449999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 286499.9999999999,
              "discount_factor": 0.390573692490793,
              "pv": 111899.36289861215,
              "terminal_k": 7,
              "terminal_discount": 0.8580904024022723,
              "terminal_cycle_pv": 245842.9002882509
            },
            {
              "k": 44,
              "calendar_month": 50,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3821269854210657,
              "pv": -28086.33342844838,
              "terminal_k": 8,
              "terminal_discount": 0.8395329869700814,
              "terminal_cycle_pv": -61705.67454230109
            },
            {
              "k": 45,
              "calendar_month": 51,
              "customers": 9.0,
              "receipts": 90000.0000000002,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73499.9999999998,
              "discount_factor": 0.3738629503072164,
              "pv": -27478.92684758033,
              "terminal_k": 9,
              "terminal_discount": 0.8213769018249545,
              "terminal_cycle_pv": -60371.202284133986
            },
            {
              "k": 46,
              "calendar_month": 52,
              "customers": 9.0,
              "receipts": 89999.9999999999,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.0000000001,
              "discount_factor": 0.36577763661050977,
              "pv": -26884.656290872506,
              "terminal_k": 10,
              "terminal_discount": 0.8036134676332901,
              "terminal_cycle_pv": -59065.589871046905
            },
            {
              "k": 47,
              "calendar_month": 53,
              "customers": 9.0,
              "receipts": 89999.99999999987,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": -73500.00000000013,
              "discount_factor": 0.3578671792281838,
              "pv": -26303.237673271557,
              "terminal_k": 11,
              "terminal_discount": 0.7862341927643198,
              "terminal_cycle_pv": -57788.213168177615
            },
            {
              "k": 48,
              "calendar_month": 54,
              "customers": 9.0,
              "receipts": 270000.00000000023,
              "revenue": 180000.0,
              "direct": 108000.0,
              "fixed": 50000.0,
              "pretax": 22000.0,
              "tax_reserve": 5500.0,
              "fcf": 106500.00000000023,
              "discount_factor": 0.35012779664577565,
              "pv": 37288.61034277519,
              "terminal_k": 12,
              "terminal_discount": 0.7692307692307692,
              "terminal_cycle_pv": 81923.0769230771
            }
          ],
          "terminal_cycle_pv": 171620.55685194308,
          "fcf_pv": 188291.70129309862,
          "monthly_rate": 0.022104450593615876,
          "stable_fcf": 16500.0,
          "terminal_value": 743689.0796917531,
          "terminal_pv": 338502.0845205977
        },
        "minimum_forecast_cash": 398024.66059279465
      },
      "remaining_market_gap": -1887.7434690458113,
      "ordinary_reference_total": 797889.4857269571,
      "ordinary_model_total": 1062173.5713933706,
      "holdings": {
        "A": 0.0,
        "B": 60.0,
        "C": 2.0,
        "D": 8.486652977412732,
        "E": 6.086242299794661,
        "F": 20.0,
        "G": 3.0,
        "H": 36.0
      },
      "reserve_reference_value": 25231.002218059835,
      "reserve_model_value": 33588.24024529345
    },
    "direct_missing_contribution": 22400.0,
    "transaction_spread_change": -1036.7999999999593,
    "cash_change": -23436.79999999993,
    "members": [
      {
        "month": 6,
        "person": "A",
        "units": 0.0,
        "locked_units": 0.0,
        "fulfilled_units": 0.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 0.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 0.0,
        "gross_reference_value": 42486.94285573482,
        "net_ordinary_reference_value": 0.0,
        "net_reference_value": 42486.94285573482,
        "ordinary_model_value": 0.0,
        "ordinary_reference_value": 0.0,
        "founder_pct": 0.036,
        "founder_model_value": 42486.94285573482,
        "total_model_value": 42486.94285573482,
        "net_model_value": 42486.94285573482,
        "month_investment": 0.0,
        "month_sale": 176872.05348627127,
        "month_task_pay": 0.0,
        "month_cash_change": 176872.05348627127,
        "cumulative_cash_change": 6935.132045551989,
        "cumulative_investment": 200000.0,
        "cumulative_sales": 206935.132045552,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": null,
        "actual_dividend_pct": 0.036,
        "payable_dividend_pct": 0.036,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "B",
        "units": 60.0,
        "locked_units": 60.0,
        "fulfilled_units": 60.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 60.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 341952.6367401245,
        "gross_reference_value": 405683.05102372676,
        "net_ordinary_reference_value": 341952.6367401245,
        "net_reference_value": 405683.05102372676,
        "ordinary_model_value": 455217.24488287314,
        "ordinary_reference_value": 341952.6367401245,
        "founder_pct": 0.054,
        "founder_model_value": 63730.414283602244,
        "total_model_value": 518947.6591664754,
        "net_model_value": 518947.6591664754,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": 0.0,
        "cumulative_cash_change": -300000.0,
        "cumulative_investment": 300000.0,
        "cumulative_sales": 0.0,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": null,
        "actual_dividend_pct": 0.4397142857142857,
        "payable_dividend_pct": 0.4397142857142857,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "C",
        "units": 2.0,
        "locked_units": 2.0,
        "fulfilled_units": 2.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 2.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 11398.421224670816,
        "gross_reference_value": 11398.421224670816,
        "net_ordinary_reference_value": 11398.421224670816,
        "net_reference_value": 11398.421224670816,
        "ordinary_model_value": 15173.908162762438,
        "ordinary_reference_value": 11398.421224670816,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 15173.908162762438,
        "net_model_value": 15173.908162762438,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": 0.0,
        "cumulative_cash_change": -30435.289561425077,
        "cumulative_investment": 33069.386415208784,
        "cumulative_sales": 2634.0968537837066,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": -19036.86833675426,
        "actual_dividend_pct": 0.012857142857142857,
        "payable_dividend_pct": 0.012857142857142857,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "D",
        "units": 8.486652977412732,
        "locked_units": 8.486652977412732,
        "fulfilled_units": 8.486652977412732,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 8.486652977412732,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 48367.222712078525,
        "gross_reference_value": 48367.222712078525,
        "net_ordinary_reference_value": 48367.222712078525,
        "net_reference_value": 48367.222712078525,
        "ordinary_model_value": 64387.846444247596,
        "ordinary_reference_value": 48367.222712078525,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 64387.846444247596,
        "net_model_value": 64387.846444247596,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": 0.0,
        "cumulative_cash_change": -30873.392711836594,
        "cumulative_investment": 43292.62106722963,
        "cumulative_sales": 12419.228355393036,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": 17493.830000241927,
        "actual_dividend_pct": 0.05455705485479613,
        "payable_dividend_pct": 0.05455705485479613,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "E",
        "units": 6.086242299794661,
        "locked_units": 6.086242299794661,
        "fulfilled_units": 6.086242299794661,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 6.086242299794661,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 34686.77670423439,
        "gross_reference_value": 34686.77670423439,
        "net_ordinary_reference_value": 34686.77670423439,
        "net_reference_value": 34686.77670423439,
        "ordinary_model_value": 46176.040856702115,
        "ordinary_reference_value": 34686.77670423439,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 46176.040856702115,
        "net_model_value": 46176.040856702115,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 14000.0,
        "month_cash_change": 14000.0,
        "cumulative_cash_change": 14000.0,
        "cumulative_investment": 27600.0,
        "cumulative_sales": 0.0,
        "cumulative_task_pay": 41600.0,
        "investment_reference_result": 7086.776704234391,
        "actual_dividend_pct": 0.03912584335582282,
        "payable_dividend_pct": 0.03912584335582282,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "F",
        "units": 20.0,
        "locked_units": 20.0,
        "fulfilled_units": 20.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 20.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 113984.21224670816,
        "gross_reference_value": 113984.21224670816,
        "net_ordinary_reference_value": 113984.21224670816,
        "net_reference_value": 113984.21224670816,
        "ordinary_model_value": 151739.08162762437,
        "ordinary_reference_value": 113984.21224670816,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 151739.08162762437,
        "net_model_value": 151739.08162762437,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": 0.0,
        "cumulative_cash_change": -20000.0,
        "cumulative_investment": 20000.0,
        "cumulative_sales": 0.0,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": 93984.21224670816,
        "actual_dividend_pct": 0.12857142857142856,
        "payable_dividend_pct": 0.12857142857142856,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "G",
        "units": 3.0,
        "locked_units": 3.0,
        "fulfilled_units": 3.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 3.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 17097.63183700622,
        "gross_reference_value": 17097.63183700622,
        "net_ordinary_reference_value": 17097.63183700622,
        "net_reference_value": 17097.63183700622,
        "ordinary_model_value": 22760.862244143656,
        "ordinary_reference_value": 17097.63183700622,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 22760.862244143656,
        "net_model_value": 22760.862244143656,
        "month_investment": 0.0,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": 0.0,
        "cumulative_cash_change": -15179.056878813712,
        "cumulative_investment": 15179.056878813712,
        "cumulative_sales": 0.0,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": 1918.5749581925102,
        "actual_dividend_pct": 0.019285714285714288,
        "payable_dividend_pct": 0.019285714285714288,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      },
      {
        "month": 6,
        "person": "H",
        "units": 36.0,
        "locked_units": 36.0,
        "fulfilled_units": 36.0,
        "unfulfilled_units": 0,
        "restricted_units": 0,
        "tradable_units": 36.0,
        "unpaid_obligation": 0,
        "gross_ordinary_reference_value": 205171.5820440747,
        "gross_reference_value": 205171.5820440747,
        "net_ordinary_reference_value": 205171.5820440747,
        "net_reference_value": 205171.5820440747,
        "ordinary_model_value": 273130.34692972386,
        "ordinary_reference_value": 205171.5820440747,
        "founder_pct": 0.0,
        "founder_model_value": 0.0,
        "total_model_value": 273130.34692972386,
        "net_model_value": 273130.34692972386,
        "month_investment": 212246.46418352553,
        "month_sale": 0.0,
        "month_task_pay": 0.0,
        "month_cash_change": -212246.46418352553,
        "cumulative_cash_change": -212246.46418352553,
        "cumulative_investment": 212246.46418352553,
        "cumulative_sales": 0.0,
        "cumulative_task_pay": 0.0,
        "investment_reference_result": -7074.882139450841,
        "actual_dividend_pct": 0.23142857142857143,
        "payable_dividend_pct": 0.23142857142857143,
        "held_dividend_pct": 0.0,
        "dividend_cash": 0.0,
        "dividend_held": 0.0,
        "dividend_released": 0.0
      }
    ],
    "trades": [
      {
        "month": 6,
        "seller": "A",
        "buyer": "H",
        "units": 36,
        "buy_factor": 1.2,
        "sell_factor": 1.0,
        "bid": 5895.735116209043,
        "ask": 4913.112596840869,
        "buyer_paid": 212246.46418352553,
        "seller_receipt": 176872.05348627127,
        "company_spread": 35374.410697254265
      }
    ],
    "defaults": [
      {
        "month": 6,
        "person": "E",
        "contract_id": "E-M2-3",
        "unpaid_amount": 22400.0,
        "returned_units": 4.427104722792608,
        "task_pay_retained": 14000.0,
        "missing_external_cash": 8400.0,
        "dividend_held": 0.0,
        "dividend_disposition": "主情景及违约分支均无已宣告分红；有暂留分红时的归属另行约定"
      }
    ],
    "comparison": {
      "cash": {
        "fulfilled": 676835.8712900488,
        "default": 653399.0712900489,
        "difference": -23436.79999999993
      },
      "net_assets": {
        "fulfilled": 496835.8712900488,
        "default": 473399.0712900489,
        "difference": -23436.79999999993
      },
      "company_spread": {
        "fulfilled": 36411.210697254224,
        "default": 35374.410697254265,
        "difference": -1036.7999999999593
      },
      "capital_to_date": {
        "fulfilled": 652835.871290049,
        "default": 629399.071290049,
        "difference": -23436.800000000047
      },
      "ref": {
        "fulfilled": 5057.112596840868,
        "default": 4913.112596840869,
        "difference": -143.9999999999991
      },
      "close_price": {
        "fulfilled": 5866.250612335407,
        "default": 5699.210612335408,
        "difference": -167.03999999999905
      },
      "Q": {
        "fulfilled": 140.0,
        "default": 140.0,
        "difference": 0.0
      },
      "enterprise_reserve_units": {
        "fulfilled": 0.0,
        "default": 4.427104722792608,
        "difference": 4.427104722792608
      }
    }
  },
  "notes": [
    "全部场景均为条件推演，不是已存在的客户、交易或法定会计结果。",
    "企业待配置账户是内部权益台账，不把收回本企业权益计作新增现金或外部资产。",
    "份数含未履约部分，未付认购义务不计为实际收到的现金或实缴资本；持仓毛值与扣除尚欠义务后的净参考值分列。",
    "认购义务履行使现金或已确认的任务报酬投入增加，不新增份数。",
    "违约分支仅模拟约定份数转企业；实际已宣告而暂留的分红在违约时如何处理另行约定。"
  ]
}