{
  "format": "ccsl-startup-projection",
  "version": 1,
  "methodVersion": "1.0.0",
  "config": {
    "version": 1,
    "seed": "ccsl-startup-capital-v1",
    "params": {
      "capitalEnabled": 1,
      "capitalUsd": 6500000,
      "horizon": 60,
      "breakEvenTarget": 36,
      "reserveMonths": 3,
      "contingencyBps": 1500,
      "startingMembers": 0,
      "targetMembers": 150000,
      "rampMonths": 24,
      "rampExponent": 1.6,
      "launchDelay": 0,
      "minimumLaunchMembers": 600,
      "monthlyChurn": 0.015,
      "feeUsd": 2.5,
      "covenantBps": 2000,
      "retailUsd": 20,
      "providerVariableUsd": 14,
      "providerSetupUsd": 200,
      "providerMarkupBps": 1500,
      "minimumSavingUsd": 0.5,
      "staffStart": 3,
      "staffTarget": 10,
      "staffRampMonths": 24,
      "annualStaffUsd": 120000,
      "hiringUsd": 5000,
      "setupUsd": 100000,
      "marketingStartUsd": 3000,
      "marketingTargetUsd": 15000,
      "acquisitionUsd": 15,
      "onboardingUsd": 5,
      "supportUsd": 0.25,
      "travelStartUsd": 1000,
      "travelTargetUsd": 5000,
      "eventUsd": 15000,
      "eventEveryMonths": 3,
      "technologyStartUsd": 2000,
      "technologyTargetUsd": 10000,
      "legalStartUsd": 2000,
      "legalTargetUsd": 6000,
      "adminStartUsd": 1000,
      "adminTargetUsd": 5000,
      "growthUncertainty": 0.25,
      "costUncertainty": 0.15,
      "churnUncertainty": 0.3,
      "delayUncertainty": 6
    }
  },
  "factors": {
    "growth": 1,
    "cost": 1,
    "churn": 1,
    "delay": 0
  },
  "summary": {
    "capital": 650000000,
    "capitalRequired": 475409857,
    "capitalForNoShortfall": 345737875,
    "capitalWithReserve": 413399875,
    "reserveAddon": 67662000,
    "contingency": 62009982,
    "firstShortfallMonth": null,
    "funded": true,
    "meetsReserveAndContingency": true,
    "operatingBreakEvenMonth": 25,
    "runRateBreakEvenMonth": 14,
    "cumulativeBreakEvenMonth": null,
    "potentialCapitalRepaymentMonth": null,
    "runRateMembersNeeded": 100690,
    "lastMembers": 150000,
    "lastStaff": 10,
    "lastMonthlyProfit": 6150000,
    "endingCash": 591662125,
    "minimumPlannedCash": 304262125,
    "minimumMemberSaving": 115,
    "matureCashHealthy": true,
    "meetsBreakEvenTarget": true,
    "memberPriceProtected": true,
    "totalFees": 1715108750,
    "totalUses": 1773446625
  },
  "totals": {
    "setup": 10000000,
    "payroll": 505000000,
    "hiring": 5000000,
    "fixedMarketing": 75600000,
    "acquisition": 375985500,
    "onboarding": 125328500,
    "support": 171510875,
    "travel": 25200000,
    "events": 30000000,
    "technology": 50400000,
    "legal": 31200000,
    "administration": 25200000,
    "commons": 343021750
  },
  "rows": [
    {
      "month": 1,
      "members": 928,
      "desiredMembers": 928,
      "priceEligible": true,
      "staff": 3,
      "hires": 3,
      "acquired": 928,
      "growthAcquisitions": 928,
      "replacementAcquisitions": 0,
      "fees": 232000,
      "commons": 46400,
      "payroll": 3000000,
      "hiring": 1500000,
      "fixedMarketing": 300000,
      "acquisition": 1392000,
      "onboarding": 464000,
      "support": 23200,
      "travel": 100000,
      "events": 0,
      "technology": 200000,
      "legal": 200000,
      "administration": 100000,
      "operatingUses": 7279200,
      "cashProfit": -7093600,
      "recurringProfit": -4237600,
      "reserve": 13269600,
      "memberPrice": 1885,
      "memberSaving": 115,
      "capitalFreeCash": -17093600,
      "preRevenueCash": 632720800,
      "cash": 632906400,
      "financed": true,
      "cumulativeFees": 232000
    },
    {
      "month": 2,
      "members": 2815,
      "desiredMembers": 2815,
      "priceEligible": true,
      "staff": 3,
      "hires": 0,
      "acquired": 1901,
      "growthAcquisitions": 1887,
      "replacementAcquisitions": 14,
      "fees": 703750,
      "commons": 140750,
      "payroll": 3000000,
      "hiring": 0,
      "fixedMarketing": 352174,
      "acquisition": 2851500,
      "onboarding": 950500,
      "support": 70375,
      "travel": 117391,
      "events": 0,
      "technology": 234783,
      "legal": 217391,
      "administration": 117391,
      "operatingUses": 7911505,
      "cashProfit": -7348505,
      "recurringProfit": -4074505,
      "reserve": 13912515,
      "memberPrice": 1869,
      "memberSaving": 131,
      "capitalFreeCash": -24442105,
      "preRevenueCash": 624994895,
      "cash": 625557895,
      "financed": true,
      "cumulativeFees": 935750
    },
    {
      "month": 3,
      "members": 5385,
      "desiredMembers": 5385,
      "priceEligible": true,
      "staff": 3,
      "hires": 0,
      "acquired": 2612,
      "growthAcquisitions": 2570,
      "replacementAcquisitions": 42,
      "fees": 1346250,
      "commons": 269250,
      "payroll": 3000000,
      "hiring": 0,
      "fixedMarketing": 404348,
      "acquisition": 3918000,
      "onboarding": 1306000,
      "support": 134625,
      "travel": 134783,
      "events": 1500000,
      "technology": 269565,
      "legal": 234783,
      "administration": 134783,
      "operatingUses": 11036887,
      "cashProfit": -9959887,
      "recurringProfit": -3819887,
      "reserve": 14690661,
      "memberPrice": 1865,
      "memberSaving": 135,
      "capitalFreeCash": -34401992,
      "preRevenueCash": 614521008,
      "cash": 615598008,
      "financed": true,
      "cumulativeFees": 2282000
    },
    {
      "month": 4,
      "members": 8532,
      "desiredMembers": 8532,
      "priceEligible": true,
      "staff": 3,
      "hires": 0,
      "acquired": 3228,
      "growthAcquisitions": 3147,
      "replacementAcquisitions": 81,
      "fees": 2133000,
      "commons": 426600,
      "payroll": 3000000,
      "hiring": 0,
      "fixedMarketing": 456522,
      "acquisition": 4842000,
      "onboarding": 1614000,
      "support": 213300,
      "travel": 152174,
      "events": 0,
      "technology": 304348,
      "legal": 252174,
      "administration": 152174,
      "operatingUses": 10986692,
      "cashProfit": -9280292,
      "recurringProfit": -3486292,
      "reserve": 15578076,
      "memberPrice": 1863,
      "memberSaving": 137,
      "capitalFreeCash": -43682284,
      "preRevenueCash": 604611316,
      "cash": 606317716,
      "financed": true,
      "cumulativeFees": 4415000
    },
    {
      "month": 5,
      "members": 12193,
      "desiredMembers": 12193,
      "priceEligible": true,
      "staff": 4,
      "hires": 1,
      "acquired": 3789,
      "growthAcquisitions": 3661,
      "replacementAcquisitions": 128,
      "fees": 3048250,
      "commons": 609650,
      "payroll": 4000000,
      "hiring": 500000,
      "fixedMarketing": 508696,
      "acquisition": 5683500,
      "onboarding": 1894500,
      "support": 304825,
      "travel": 169565,
      "events": 0,
      "technology": 339130,
      "legal": 269565,
      "administration": 169565,
      "operatingUses": 13839346,
      "cashProfit": -11400746,
      "recurringProfit": -4078746,
      "reserve": 19552038,
      "memberPrice": 1862,
      "memberSaving": 138,
      "capitalFreeCash": -55083030,
      "preRevenueCash": 592478370,
      "cash": 594916970,
      "financed": true,
      "cumulativeFees": 7463250
    },
    {
      "month": 6,
      "members": 16323,
      "desiredMembers": 16323,
      "priceEligible": true,
      "staff": 4,
      "hires": 0,
      "acquired": 4313,
      "growthAcquisitions": 4130,
      "replacementAcquisitions": 183,
      "fees": 4080750,
      "commons": 816150,
      "payroll": 4000000,
      "hiring": 0,
      "fixedMarketing": 560870,
      "acquisition": 6469500,
      "onboarding": 2156500,
      "support": 408075,
      "travel": 186957,
      "events": 1500000,
      "technology": 373913,
      "legal": 286957,
      "administration": 186957,
      "operatingUses": 16129729,
      "cashProfit": -12865129,
      "recurringProfit": -3605129,
      "reserve": 20609187,
      "memberPrice": 1862,
      "memberSaving": 138,
      "capitalFreeCash": -67948159,
      "preRevenueCash": 578787241,
      "cash": 582051841,
      "financed": true,
      "cumulativeFees": 11544000
    },
    {
      "month": 7,
      "members": 20889,
      "desiredMembers": 20889,
      "priceEligible": true,
      "staff": 4,
      "hires": 0,
      "acquired": 4811,
      "growthAcquisitions": 4566,
      "replacementAcquisitions": 245,
      "fees": 5222250,
      "commons": 1044450,
      "payroll": 4000000,
      "hiring": 0,
      "fixedMarketing": 613043,
      "acquisition": 7216500,
      "onboarding": 2405500,
      "support": 522225,
      "travel": 204348,
      "events": 0,
      "technology": 408696,
      "legal": 304348,
      "administration": 204348,
      "operatingUses": 15879008,
      "cashProfit": -11701208,
      "recurringProfit": -3069208,
      "reserve": 21741024,
      "memberPrice": 1862,
      "memberSaving": 138,
      "capitalFreeCash": -79649367,
      "preRevenueCash": 566172833,
      "cash": 570350633,
      "financed": true,
      "cumulativeFees": 16766250
    },
    {
      "month": 8,
      "members": 25864,
      "desiredMembers": 25864,
      "priceEligible": true,
      "staff": 5,
      "hires": 1,
      "acquired": 5288,
      "growthAcquisitions": 4975,
      "replacementAcquisitions": 313,
      "fees": 6466000,
      "commons": 1293200,
      "payroll": 5000000,
      "hiring": 500000,
      "fixedMarketing": 665217,
      "acquisition": 7932000,
      "onboarding": 2644000,
      "support": 646600,
      "travel": 221739,
      "events": 0,
      "technology": 443478,
      "legal": 321739,
      "administration": 221739,
      "operatingUses": 18596512,
      "cashProfit": -13423712,
      "recurringProfit": -3473712,
      "reserve": 25939536,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -93073079,
      "preRevenueCash": 551754121,
      "cash": 556926921,
      "financed": true,
      "cumulativeFees": 23232250
    },
    {
      "month": 9,
      "members": 31228,
      "desiredMembers": 31228,
      "priceEligible": true,
      "staff": 5,
      "hires": 0,
      "acquired": 5752,
      "growthAcquisitions": 5364,
      "replacementAcquisitions": 388,
      "fees": 7807000,
      "commons": 1561400,
      "payroll": 5000000,
      "hiring": 0,
      "fixedMarketing": 717391,
      "acquisition": 8628000,
      "onboarding": 2876000,
      "support": 780700,
      "travel": 239130,
      "events": 1500000,
      "technology": 478261,
      "legal": 339130,
      "administration": 239130,
      "operatingUses": 20797742,
      "cashProfit": -14552142,
      "recurringProfit": -2824142,
      "reserve": 27209226,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -107625221,
      "preRevenueCash": 536129179,
      "cash": 542374779,
      "financed": true,
      "cumulativeFees": 31039250
    },
    {
      "month": 10,
      "members": 36962,
      "desiredMembers": 36962,
      "priceEligible": true,
      "staff": 5,
      "hires": 0,
      "acquired": 6202,
      "growthAcquisitions": 5734,
      "replacementAcquisitions": 468,
      "fees": 9240500,
      "commons": 1848100,
      "payroll": 5000000,
      "hiring": 0,
      "fixedMarketing": 769565,
      "acquisition": 9303000,
      "onboarding": 3101000,
      "support": 924050,
      "travel": 256522,
      "events": 0,
      "technology": 513043,
      "legal": 356522,
      "administration": 256522,
      "operatingUses": 20480224,
      "cashProfit": -13087824,
      "recurringProfit": -2119824,
      "reserve": 28536672,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -120713045,
      "preRevenueCash": 521894555,
      "cash": 529286955,
      "financed": true,
      "cumulativeFees": 40279750
    },
    {
      "month": 11,
      "members": 43051,
      "desiredMembers": 43051,
      "priceEligible": true,
      "staff": 6,
      "hires": 1,
      "acquired": 6643,
      "growthAcquisitions": 6089,
      "replacementAcquisitions": 554,
      "fees": 10762750,
      "commons": 2152550,
      "payroll": 6000000,
      "hiring": 500000,
      "fixedMarketing": 821739,
      "acquisition": 9964500,
      "onboarding": 3321500,
      "support": 1076275,
      "travel": 273913,
      "events": 0,
      "technology": 547826,
      "legal": 373913,
      "administration": 273913,
      "operatingUses": 23153579,
      "cashProfit": -14543379,
      "recurringProfit": -2365379,
      "reserve": 32926737,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -135256424,
      "preRevenueCash": 506133376,
      "cash": 514743576,
      "financed": true,
      "cumulativeFees": 51042500
    },
    {
      "month": 12,
      "members": 49482,
      "desiredMembers": 49482,
      "priceEligible": true,
      "staff": 6,
      "hires": 0,
      "acquired": 7077,
      "growthAcquisitions": 6431,
      "replacementAcquisitions": 646,
      "fees": 12370500,
      "commons": 2474100,
      "payroll": 6000000,
      "hiring": 0,
      "fixedMarketing": 873913,
      "acquisition": 10615500,
      "onboarding": 3538500,
      "support": 1237050,
      "travel": 291304,
      "events": 1500000,
      "technology": 582609,
      "legal": 391304,
      "administration": 291304,
      "operatingUses": 25321484,
      "cashProfit": -15425084,
      "recurringProfit": -1563084,
      "reserve": 34378452,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -150681508,
      "preRevenueCash": 489422092,
      "cash": 499318492,
      "financed": true,
      "cumulativeFees": 63413000
    },
    {
      "month": 13,
      "members": 56242,
      "desiredMembers": 56242,
      "priceEligible": true,
      "staff": 6,
      "hires": 0,
      "acquired": 7502,
      "growthAcquisitions": 6760,
      "replacementAcquisitions": 742,
      "fees": 14060500,
      "commons": 2812100,
      "payroll": 6000000,
      "hiring": 0,
      "fixedMarketing": 926087,
      "acquisition": 11253000,
      "onboarding": 3751000,
      "support": 1406050,
      "travel": 308696,
      "events": 0,
      "technology": 617391,
      "legal": 408696,
      "administration": 308696,
      "operatingUses": 24979616,
      "cashProfit": -13731216,
      "recurringProfit": -711216,
      "reserve": 35878848,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -164412724,
      "preRevenueCash": 474338876,
      "cash": 485587276,
      "financed": true,
      "cumulativeFees": 77473500
    },
    {
      "month": 14,
      "members": 63323,
      "desiredMembers": 63323,
      "priceEligible": true,
      "staff": 6,
      "hires": 0,
      "acquired": 7925,
      "growthAcquisitions": 7081,
      "replacementAcquisitions": 844,
      "fees": 15830750,
      "commons": 3166150,
      "payroll": 6000000,
      "hiring": 0,
      "fixedMarketing": 978261,
      "acquisition": 11887500,
      "onboarding": 3962500,
      "support": 1583075,
      "travel": 326087,
      "events": 0,
      "technology": 652174,
      "legal": 426087,
      "administration": 326087,
      "operatingUses": 26141771,
      "cashProfit": -13477171,
      "recurringProfit": 184829,
      "reserve": 37439313,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -177889895,
      "preRevenueCash": 459445505,
      "cash": 472110105,
      "financed": true,
      "cumulativeFees": 93304250
    },
    {
      "month": 15,
      "members": 70713,
      "desiredMembers": 70713,
      "priceEligible": true,
      "staff": 7,
      "hires": 1,
      "acquired": 8340,
      "growthAcquisitions": 7390,
      "replacementAcquisitions": 950,
      "fees": 17678250,
      "commons": 3535650,
      "payroll": 7000000,
      "hiring": 500000,
      "fixedMarketing": 1030435,
      "acquisition": 12510000,
      "onboarding": 4170000,
      "support": 1767825,
      "travel": 343478,
      "events": 1500000,
      "technology": 686957,
      "legal": 443478,
      "administration": 343478,
      "operatingUses": 30295651,
      "cashProfit": -16153051,
      "recurringProfit": 126949,
      "reserve": 42046953,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -194042946,
      "preRevenueCash": 441814454,
      "cash": 455957054,
      "financed": true,
      "cumulativeFees": 110982500
    },
    {
      "month": 16,
      "members": 78405,
      "desiredMembers": 78405,
      "priceEligible": true,
      "staff": 7,
      "hires": 0,
      "acquired": 8753,
      "growthAcquisitions": 7692,
      "replacementAcquisitions": 1061,
      "fees": 19601250,
      "commons": 3920250,
      "payroll": 7000000,
      "hiring": 0,
      "fixedMarketing": 1082609,
      "acquisition": 13129500,
      "onboarding": 4376500,
      "support": 1960125,
      "travel": 360870,
      "events": 0,
      "technology": 721739,
      "legal": 460870,
      "administration": 360870,
      "operatingUses": 29453083,
      "cashProfit": -13772083,
      "recurringProfit": 1111917,
      "reserve": 43707249,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -207815029,
      "preRevenueCash": 426503971,
      "cash": 442184971,
      "financed": true,
      "cumulativeFees": 130583750
    },
    {
      "month": 17,
      "members": 86392,
      "desiredMembers": 86392,
      "priceEligible": true,
      "staff": 7,
      "hires": 0,
      "acquired": 9163,
      "growthAcquisitions": 7987,
      "replacementAcquisitions": 1176,
      "fees": 21598000,
      "commons": 4319600,
      "payroll": 7000000,
      "hiring": 0,
      "fixedMarketing": 1134783,
      "acquisition": 13744500,
      "onboarding": 4581500,
      "support": 2159800,
      "travel": 378261,
      "events": 0,
      "technology": 756522,
      "legal": 478261,
      "administration": 378261,
      "operatingUses": 30611888,
      "cashProfit": -13333488,
      "recurringProfit": 2140512,
      "reserve": 45413664,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -221148517,
      "preRevenueCash": 411573083,
      "cash": 428851483,
      "financed": true,
      "cumulativeFees": 152181750
    },
    {
      "month": 18,
      "members": 94665,
      "desiredMembers": 94665,
      "priceEligible": true,
      "staff": 8,
      "hires": 1,
      "acquired": 9569,
      "growthAcquisitions": 8273,
      "replacementAcquisitions": 1296,
      "fees": 23666250,
      "commons": 4733250,
      "payroll": 8000000,
      "hiring": 500000,
      "fixedMarketing": 1186957,
      "acquisition": 14353500,
      "onboarding": 4784500,
      "support": 2366625,
      "travel": 395652,
      "events": 1500000,
      "technology": 791304,
      "legal": 495652,
      "administration": 395652,
      "operatingUses": 34769842,
      "cashProfit": -15836842,
      "recurringProfit": 2209158,
      "reserve": 50171526,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -236985359,
      "preRevenueCash": 394081641,
      "cash": 413014641,
      "financed": true,
      "cumulativeFees": 175848000
    },
    {
      "month": 19,
      "members": 103219,
      "desiredMembers": 103219,
      "priceEligible": true,
      "staff": 8,
      "hires": 0,
      "acquired": 9974,
      "growthAcquisitions": 8554,
      "replacementAcquisitions": 1420,
      "fees": 25804750,
      "commons": 5160950,
      "payroll": 8000000,
      "hiring": 0,
      "fixedMarketing": 1239130,
      "acquisition": 14961000,
      "onboarding": 4987000,
      "support": 2580475,
      "travel": 413043,
      "events": 0,
      "technology": 826087,
      "legal": 513043,
      "administration": 413043,
      "operatingUses": 33932821,
      "cashProfit": -13289021,
      "recurringProfit": 3318979,
      "reserve": 51974463,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -250274380,
      "preRevenueCash": 379081820,
      "cash": 399725620,
      "financed": true,
      "cumulativeFees": 201652750
    },
    {
      "month": 20,
      "members": 112047,
      "desiredMembers": 112047,
      "priceEligible": true,
      "staff": 8,
      "hires": 0,
      "acquired": 10376,
      "growthAcquisitions": 8828,
      "replacementAcquisitions": 1548,
      "fees": 28011750,
      "commons": 5602350,
      "payroll": 8000000,
      "hiring": 0,
      "fixedMarketing": 1291304,
      "acquisition": 15564000,
      "onboarding": 5188000,
      "support": 2801175,
      "travel": 430435,
      "events": 0,
      "technology": 860870,
      "legal": 530435,
      "administration": 430435,
      "operatingUses": 35096654,
      "cashProfit": -12687254,
      "recurringProfit": 4468746,
      "reserve": 53821962,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -262961634,
      "preRevenueCash": 364628966,
      "cash": 387038366,
      "financed": true,
      "cumulativeFees": 229664500
    },
    {
      "month": 21,
      "members": 121145,
      "desiredMembers": 121145,
      "priceEligible": true,
      "staff": 9,
      "hires": 1,
      "acquired": 10779,
      "growthAcquisitions": 9098,
      "replacementAcquisitions": 1681,
      "fees": 30286250,
      "commons": 6057250,
      "payroll": 9000000,
      "hiring": 500000,
      "fixedMarketing": 1343478,
      "acquisition": 16168500,
      "onboarding": 5389500,
      "support": 3028625,
      "travel": 447826,
      "events": 1500000,
      "technology": 895652,
      "legal": 547826,
      "administration": 447826,
      "operatingUses": 39269233,
      "cashProfit": -15040233,
      "recurringProfit": 4655767,
      "reserve": 58719699,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -278001867,
      "preRevenueCash": 347769133,
      "cash": 371998133,
      "financed": true,
      "cumulativeFees": 259950750
    },
    {
      "month": 22,
      "members": 130506,
      "desiredMembers": 130506,
      "priceEligible": true,
      "staff": 9,
      "hires": 0,
      "acquired": 11178,
      "growthAcquisitions": 9361,
      "replacementAcquisitions": 1817,
      "fees": 32626500,
      "commons": 6525300,
      "payroll": 9000000,
      "hiring": 0,
      "fixedMarketing": 1395652,
      "acquisition": 16767000,
      "onboarding": 5589000,
      "support": 3262650,
      "travel": 465217,
      "events": 0,
      "technology": 930435,
      "legal": 565217,
      "administration": 465217,
      "operatingUses": 38440388,
      "cashProfit": -12339188,
      "recurringProfit": 5882812,
      "reserve": 60655164,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -290341055,
      "preRevenueCash": 333557745,
      "cash": 359658945,
      "financed": true,
      "cumulativeFees": 292577250
    },
    {
      "month": 23,
      "members": 140126,
      "desiredMembers": 140126,
      "priceEligible": true,
      "staff": 9,
      "hires": 0,
      "acquired": 11578,
      "growthAcquisitions": 9620,
      "replacementAcquisitions": 1958,
      "fees": 35031500,
      "commons": 7006300,
      "payroll": 9000000,
      "hiring": 0,
      "fixedMarketing": 1447826,
      "acquisition": 17367000,
      "onboarding": 5789000,
      "support": 3503150,
      "travel": 482609,
      "events": 0,
      "technology": 965217,
      "legal": 582609,
      "administration": 482609,
      "operatingUses": 39620020,
      "cashProfit": -11594820,
      "recurringProfit": 7145180,
      "reserve": 62640060,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -301935875,
      "preRevenueCash": 320038925,
      "cash": 348064125,
      "financed": true,
      "cumulativeFees": 327608750
    },
    {
      "month": 24,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 1,
      "acquired": 11976,
      "growthAcquisitions": 9874,
      "replacementAcquisitions": 2102,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 500000,
      "fixedMarketing": 1500000,
      "acquisition": 17964000,
      "onboarding": 5988000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 43802000,
      "cashProfit": -13802000,
      "recurringProfit": 7446000,
      "reserve": 67662000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -315737875,
      "preRevenueCash": 304262125,
      "cash": 334262125,
      "financed": true,
      "cumulativeFees": 365108750
    },
    {
      "month": 25,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -308087875,
      "preRevenueCash": 311912125,
      "cash": 341912125,
      "financed": true,
      "cumulativeFees": 402608750
    },
    {
      "month": 26,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -300437875,
      "preRevenueCash": 319562125,
      "cash": 349562125,
      "financed": true,
      "cumulativeFees": 440108750
    },
    {
      "month": 27,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -294287875,
      "preRevenueCash": 325712125,
      "cash": 355712125,
      "financed": true,
      "cumulativeFees": 477608750
    },
    {
      "month": 28,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -286637875,
      "preRevenueCash": 333362125,
      "cash": 363362125,
      "financed": true,
      "cumulativeFees": 515108750
    },
    {
      "month": 29,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -278987875,
      "preRevenueCash": 341012125,
      "cash": 371012125,
      "financed": true,
      "cumulativeFees": 552608750
    },
    {
      "month": 30,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -272837875,
      "preRevenueCash": 347162125,
      "cash": 377162125,
      "financed": true,
      "cumulativeFees": 590108750
    },
    {
      "month": 31,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -265187875,
      "preRevenueCash": 354812125,
      "cash": 384812125,
      "financed": true,
      "cumulativeFees": 627608750
    },
    {
      "month": 32,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -257537875,
      "preRevenueCash": 362462125,
      "cash": 392462125,
      "financed": true,
      "cumulativeFees": 665108750
    },
    {
      "month": 33,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -251387875,
      "preRevenueCash": 368612125,
      "cash": 398612125,
      "financed": true,
      "cumulativeFees": 702608750
    },
    {
      "month": 34,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -243737875,
      "preRevenueCash": 376262125,
      "cash": 406262125,
      "financed": true,
      "cumulativeFees": 740108750
    },
    {
      "month": 35,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -236087875,
      "preRevenueCash": 383912125,
      "cash": 413912125,
      "financed": true,
      "cumulativeFees": 777608750
    },
    {
      "month": 36,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -229937875,
      "preRevenueCash": 390062125,
      "cash": 420062125,
      "financed": true,
      "cumulativeFees": 815108750
    },
    {
      "month": 37,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -222287875,
      "preRevenueCash": 397712125,
      "cash": 427712125,
      "financed": true,
      "cumulativeFees": 852608750
    },
    {
      "month": 38,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -214637875,
      "preRevenueCash": 405362125,
      "cash": 435362125,
      "financed": true,
      "cumulativeFees": 890108750
    },
    {
      "month": 39,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -208487875,
      "preRevenueCash": 411512125,
      "cash": 441512125,
      "financed": true,
      "cumulativeFees": 927608750
    },
    {
      "month": 40,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -200837875,
      "preRevenueCash": 419162125,
      "cash": 449162125,
      "financed": true,
      "cumulativeFees": 965108750
    },
    {
      "month": 41,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -193187875,
      "preRevenueCash": 426812125,
      "cash": 456812125,
      "financed": true,
      "cumulativeFees": 1002608750
    },
    {
      "month": 42,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -187037875,
      "preRevenueCash": 432962125,
      "cash": 462962125,
      "financed": true,
      "cumulativeFees": 1040108750
    },
    {
      "month": 43,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -179387875,
      "preRevenueCash": 440612125,
      "cash": 470612125,
      "financed": true,
      "cumulativeFees": 1077608750
    },
    {
      "month": 44,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -171737875,
      "preRevenueCash": 448262125,
      "cash": 478262125,
      "financed": true,
      "cumulativeFees": 1115108750
    },
    {
      "month": 45,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -165587875,
      "preRevenueCash": 454412125,
      "cash": 484412125,
      "financed": true,
      "cumulativeFees": 1152608750
    },
    {
      "month": 46,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -157937875,
      "preRevenueCash": 462062125,
      "cash": 492062125,
      "financed": true,
      "cumulativeFees": 1190108750
    },
    {
      "month": 47,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -150287875,
      "preRevenueCash": 469712125,
      "cash": 499712125,
      "financed": true,
      "cumulativeFees": 1227608750
    },
    {
      "month": 48,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -144137875,
      "preRevenueCash": 475862125,
      "cash": 505862125,
      "financed": true,
      "cumulativeFees": 1265108750
    },
    {
      "month": 49,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -136487875,
      "preRevenueCash": 483512125,
      "cash": 513512125,
      "financed": true,
      "cumulativeFees": 1302608750
    },
    {
      "month": 50,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -128837875,
      "preRevenueCash": 491162125,
      "cash": 521162125,
      "financed": true,
      "cumulativeFees": 1340108750
    },
    {
      "month": 51,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -122687875,
      "preRevenueCash": 497312125,
      "cash": 527312125,
      "financed": true,
      "cumulativeFees": 1377608750
    },
    {
      "month": 52,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -115037875,
      "preRevenueCash": 504962125,
      "cash": 534962125,
      "financed": true,
      "cumulativeFees": 1415108750
    },
    {
      "month": 53,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -107387875,
      "preRevenueCash": 512612125,
      "cash": 542612125,
      "financed": true,
      "cumulativeFees": 1452608750
    },
    {
      "month": 54,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -101237875,
      "preRevenueCash": 518762125,
      "cash": 548762125,
      "financed": true,
      "cumulativeFees": 1490108750
    },
    {
      "month": 55,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -93587875,
      "preRevenueCash": 526412125,
      "cash": 556412125,
      "financed": true,
      "cumulativeFees": 1527608750
    },
    {
      "month": 56,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -85937875,
      "preRevenueCash": 534062125,
      "cash": 564062125,
      "financed": true,
      "cumulativeFees": 1565108750
    },
    {
      "month": 57,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -79787875,
      "preRevenueCash": 540212125,
      "cash": 570212125,
      "financed": true,
      "cumulativeFees": 1602608750
    },
    {
      "month": 58,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -72137875,
      "preRevenueCash": 547862125,
      "cash": 577862125,
      "financed": true,
      "cumulativeFees": 1640108750
    },
    {
      "month": 59,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 0,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 22350000,
      "cashProfit": 7650000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -64487875,
      "preRevenueCash": 555512125,
      "cash": 585512125,
      "financed": true,
      "cumulativeFees": 1677608750
    },
    {
      "month": 60,
      "members": 150000,
      "desiredMembers": 150000,
      "priceEligible": true,
      "staff": 10,
      "hires": 0,
      "acquired": 2250,
      "growthAcquisitions": 0,
      "replacementAcquisitions": 2250,
      "fees": 37500000,
      "commons": 7500000,
      "payroll": 10000000,
      "hiring": 0,
      "fixedMarketing": 1500000,
      "acquisition": 3375000,
      "onboarding": 1125000,
      "support": 3750000,
      "travel": 500000,
      "events": 1500000,
      "technology": 1000000,
      "legal": 600000,
      "administration": 500000,
      "operatingUses": 23850000,
      "cashProfit": 6150000,
      "recurringProfit": 7150000,
      "reserve": 68550000,
      "memberPrice": 1861,
      "memberSaving": 139,
      "capitalFreeCash": -58337875,
      "preRevenueCash": 561662125,
      "cash": 591662125,
      "financed": true,
      "cumulativeFees": 1715108750
    }
  ],
  "budgetToTarget": {
    "throughMonth": 36,
    "uses": {
      "setup": 10000000,
      "payroll": 265000000,
      "hiring": 5000000,
      "fixedMarketing": 39600000,
      "acquisition": 294985500,
      "onboarding": 98328500,
      "support": 81510875,
      "travel": 13200000,
      "events": 18000000,
      "technology": 26400000,
      "legal": 16800000,
      "administration": 13200000,
      "commons": 163021750
    },
    "grossFees": 815108750,
    "totalUses": 1045046625,
    "netFundingConsumed": 229937875,
    "peakCashDeficit": 345737875,
    "note": "Uses include fee-financed commons transfers. Investor capital bridges the net cash gap; it is not the only source paying these costs."
  },
  "budgetToBreakEven": {
    "throughMonth": 25,
    "uses": {
      "setup": 10000000,
      "payroll": 155000000,
      "hiring": 5000000,
      "fixedMarketing": 23100000,
      "acquisition": 257860500,
      "onboarding": 85953500,
      "support": 40260875,
      "travel": 7700000,
      "events": 12000000,
      "technology": 15400000,
      "legal": 10200000,
      "administration": 7700000,
      "commons": 80521750
    },
    "grossFees": 402608750,
    "totalUses": 710696625,
    "netFundingConsumed": 308087875,
    "peakCashDeficit": 345737875,
    "note": "Uses include fee-financed commons transfers. Investor capital bridges the net cash gap; it is not the only source paying these costs."
  },
  "id": "a19f684b0631618b",
  "notice": "Conditional cohort cash-flow projection, not an executed agent economy. Growth is a plan, not a prediction. Negative cash denotes an unfunded plan. Member price protection assumes equivalent provider service and no member-paid switching cost. Staff, acquisition and other costs are uncalibrated assumptions; debt service, taxes and investor return requirements are not modeled."
}