{
  "business": {
    "id": "hair-salon",
    "name": "Hair Salon",
    "category": "beauty",
    "categoryName": "Beauty & personal care",
    "number": "04",
    "format": "Three-stylist employee salon with booked appointments",
    "unit": "visits",
    "unitSingle": "completed visit",
    "unitPeriod": "completed visits per trading day",
    "summary": "A leased neighborhood salon providing cutting, styling and a limited color menu through three paid stylists.",
    "promise": "Connect the appointment book, service mix and stylist time to a fully paid salon budget.",
    "capacity": 18,
    "volume": 14,
    "price": 85,
    "days": 24,
    "variable": 0.18,
    "rent": 2500,
    "other": 1500,
    "maintenance": 200,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576
      }
    ],
    "opening": [
      [
        "Fit-out, wash stations and installation",
        30000
      ],
      [
        "Chairs, dryers and salon equipment",
        14000
      ],
      [
        "Booking, POS and furnishings",
        4500
      ],
      [
        "Professional and setup allowance",
        3000
      ],
      [
        "Opening products and supplies",
        2500
      ]
    ],
    "depreciable": 48500,
    "trainingHours": 72,
    "capacityText": "Three stylists × 8 paid hours × 75% appointment time ÷ one hour per completed visit = 18 visits per day. Across 24 trading days, 576 paid hours support 432 one-hour visits at the assumed ceiling. The remaining time covers preparation, cleanup, breaks, scheduling and management. Color processing, double booking and actual service durations must be scheduled explicitly.",
    "exclusions": "Chair rental, independent contractors, a separate retail shop, medical aesthetics, extensions and unusually long color services are outside this employee-salon format.",
    "variableText": "14% color and treatment products plus 4% payment processing and other variable consumables; employee compensation remains in payroll",
    "otherText": "Utilities and laundry $500; insurance $250; marketing $400; booking software, communications and administration $350 per month.",
    "payrollNote": "Hairdressers, Hairstylists, and Cosmetologists is the selected occupation. BLS wages can include tips and incentive pay; the benchmark is a compensation proxy, not an employment contract or a minimum-wage determination. Do not add the same tips or commission twice. Lead-stylist time includes scheduling and supervision.",
    "demandQuestion": "Can a repeat appointment book support three paid stylists at the intended service mix?",
    "demandSteps": [
      "List services, appointment duration, product use and net price. Weight the prices by the expected share of completed visits to test the $85 average ticket.",
      "Build a weekly appointment book with preparation, cleanup, cancellations and lead-stylist administration. Count each completed client visit once, even if it includes several services.",
      "Observe comparable booking availability and run a small compliant paid trial where permitted. Track first visits, rebooking and cancellations rather than treating social followers as appointments."
    ],
    "launchSteps": [
      [
        "Premises and professional scope",
        "Check establishment and practitioner licensing for the exact services. Confirm plumbing, wash facilities, ventilation, occupancy and sanitation requirements before agreeing to alterations."
      ],
      [
        "Team and service menu",
        "Confirm each stylist’s authorization and compensation arrangement. Match paid hours to the service timetable and verify employee obligations with the responsible agencies."
      ],
      [
        "Appointments and opening stock",
        "Quote the installation, booking system and product list. Test the booking and payment process, schedule training, and fund the period needed to build repeat clients."
      ]
    ],
    "risks": [
      [
        "A chair is not a booked stylist",
        "Additional chairs do not create paid visits or reduce the staff time needed for each service."
      ],
      [
        "Service mix changes productive capacity",
        "A color-heavy menu can increase the ticket while reducing the number of appointments that fit in a day."
      ],
      [
        "Practitioner and establishment permissions differ",
        "The business location and the people performing services may have separate requirements. One license must not be assumed to cover both."
      ]
    ],
    "pilot": {}
  },
  "state": {
    "fips": "02",
    "abbr": "AK",
    "name": "Alaska",
    "slug": "alaska",
    "region": "West",
    "population2025": 737270,
    "population2024": 736537,
    "populationChange": 733,
    "populationGrowthPct": 0.09951977972593173,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.44,
        "hourly_mean": 41.66,
        "hourly_p25": 30.48,
        "hourly_p75": 50.74,
        "employment": 380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 752
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.3,
        "hourly_mean": 20.08,
        "hourly_p25": 17.7,
        "hourly_p75": 21.21,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1035
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16,
        "hourly_mean": 16.59,
        "hourly_p25": 13.79,
        "hourly_p75": 18.81,
        "employment": 5900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1039
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.29,
        "hourly_mean": 15.63,
        "hourly_p25": 14.18,
        "hourly_p75": 16.72,
        "employment": 1300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1043
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.26,
        "hourly_mean": 27.53,
        "hourly_p25": 23.16,
        "hourly_p75": 30.3,
        "employment": 600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1046
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.48,
        "hourly_mean": 20.05,
        "hourly_p25": 17.12,
        "hourly_p75": 22.96,
        "employment": 5200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1048
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.46,
        "hourly_mean": 20.07,
        "hourly_p25": 15.38,
        "hourly_p75": 26.37,
        "employment": 330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1063
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.33,
        "hourly_mean": 20.76,
        "hourly_p25": 18.22,
        "hourly_p75": 21.9,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1271
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alaska"
  },
  "sourceUrls": {
    "wages": "https://www.bls.gov/oes/special-requests/oesm25st.zip",
    "nationalWages": "https://www.bls.gov/oes/special-requests/oesm25nat.zip",
    "population": "https://www2.census.gov/programs-surveys/popest/datasets/2020-2025/state/totals/NST-EST2025-ALLDATA.csv",
    "wageDefinitions": "https://www.bls.gov/oes/2025/may/oes_tec.htm"
  },
  "scope": "State observations plus authored commercial assumptions; not verified local startup costs.",
  "researchStatus": {
    "methodology": {
      "id": "state-research-v1",
      "status": "approved",
      "sha256": "070630227e550d1c97452d0b1e5cb807e85119cea7227775336507657e6097dd",
      "approvedOn": "2026-09-06"
    },
    "status": "local_evidence_not_collected",
    "recordUrl": "/data/research/hair-salon__alaska.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 14,
      "price": 85,
      "rent": 2500,
      "variable": 0.18,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576,
        "hourly": 15.46
      }
    ],
    "hours": 576,
    "wages": 8904.960000000001,
    "payroll": 10507.8528,
    "fixed": 14507.8528,
    "depreciation": 808.3333333333334,
    "training": 1313.4816,
    "opening": [
      [
        "Fit-out, wash stations and installation",
        30000
      ],
      [
        "Chairs, dryers and salon equipment",
        14000
      ],
      [
        "Booking, POS and furnishings",
        4500
      ],
      [
        "Professional and setup allowance",
        3000
      ],
      [
        "Opening products and supplies",
        2500
      ],
      [
        "Refundable deposit (two months of occupancy)",
        5000
      ],
      [
        "Paid pre-opening training",
        1313.4816
      ]
    ],
    "openingTotal": 60313.4816,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8911.3472,
    "ebit": 8103.013866666667,
    "breakEvenRevenue": 18678.275772357723,
    "breakEvenUnits": 219.74442085126734,
    "breakEvenDaily": 9.156017535469472,
    "breakEvenUtilization": 0.5086676408594152,
    "utilization": 0.7777777777777778,
    "peakDeficit": 7167.465599999998,
    "deficitMonth": 2,
    "buffer": 29015.7056,
    "reserve": 36183.1712,
    "funding": 96496.6528,
    "payback": 12,
    "year1": {
      "revenue": 295024.8,
      "ebit": 58126.10240000001,
      "cash": 65426.10240000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5140.1728,
        "ebit": -5948.506133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5340.1728,
        "cumulative": -5340.1728,
        "projectCumulative": -65653.6544
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -1627.2927999999974,
        "ebit": -2435.626133333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1827.2927999999974,
        "cumulative": -7167.465599999998,
        "projectCumulative": -67480.9472
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1885.5872000000018,
        "ebit": 1077.2538666666683,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1685.5872000000018,
        "cumulative": -5481.878399999996,
        "projectCumulative": -65795.36
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 4695.891199999998,
        "ebit": 3887.5578666666647,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4495.891199999998,
        "cumulative": -985.9871999999978,
        "projectCumulative": -61299.468799999995
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 6569.4272000000055,
        "ebit": 5761.0938666666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6369.4272000000055,
        "cumulative": 5383.440000000008,
        "projectCumulative": -54930.04159999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7974.5792,
        "ebit": 7166.245866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7774.5792,
        "cumulative": 13158.019200000008,
        "projectCumulative": -47155.46239999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 21869.366400000006,
        "projectCumulative": -38444.11519999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 30580.713600000006,
        "projectCumulative": -29732.767999999993
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 39292.06080000001,
        "projectCumulative": -21021.420799999993
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 48003.40800000001,
        "projectCumulative": -12310.073599999989
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 56714.755200000014,
        "projectCumulative": -3598.726399999985
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 65426.10240000002,
        "projectCumulative": 5112.620800000019
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 74137.44960000002,
        "projectCumulative": 13823.968000000023
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 82848.79680000003,
        "projectCumulative": 22535.315200000026
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 91560.14400000003,
        "projectCumulative": 31246.66240000003
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 100271.49120000003,
        "projectCumulative": 39958.009600000034
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 108982.83840000004,
        "projectCumulative": 48669.35680000004
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 117694.18560000004,
        "projectCumulative": 57380.70400000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 126405.53280000004,
        "projectCumulative": 66092.05120000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 135116.88000000003,
        "projectCumulative": 74803.39840000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 143828.22720000002,
        "projectCumulative": 83514.74560000002
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 152539.5744,
        "projectCumulative": 92226.09280000001
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 161250.9216,
        "projectCumulative": 100937.44
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 169962.2688,
        "projectCumulative": 109648.78719999999
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 178673.61599999998,
        "projectCumulative": 118360.13439999998
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 187384.96319999997,
        "projectCumulative": 127071.48159999997
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 196096.31039999996,
        "projectCumulative": 135782.82879999996
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 204807.65759999995,
        "projectCumulative": 144494.17599999995
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 213519.00479999994,
        "projectCumulative": 153205.52319999994
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 222230.35199999993,
        "projectCumulative": 161916.87039999993
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 230941.69919999992,
        "projectCumulative": 170628.21759999992
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 239653.0463999999,
        "projectCumulative": 179339.5647999999
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 248364.3935999999,
        "projectCumulative": 188050.9119999999
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 257075.74079999988,
        "projectCumulative": 196762.25919999988
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 265787.0879999999,
        "projectCumulative": 205473.60639999987
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 274498.4351999999,
        "projectCumulative": 214184.9535999999
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 283209.7823999999,
        "projectCumulative": 222896.3007999999
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 291921.1295999999,
        "projectCumulative": 231607.64799999993
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 300632.47679999995,
        "projectCumulative": 240318.99519999995
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 309343.82399999996,
        "projectCumulative": 249030.34239999996
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 318055.1712,
        "projectCumulative": 257741.68959999998
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 326766.5184,
        "projectCumulative": 266453.0368
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 335477.8656,
        "projectCumulative": 275164.384
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 344189.21280000004,
        "projectCumulative": 283875.73120000004
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 352900.56000000006,
        "projectCumulative": 292587.07840000006
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 361611.9072000001,
        "projectCumulative": 301298.4256000001
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 370323.2544000001,
        "projectCumulative": 310009.7728000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 379034.6016000001,
        "projectCumulative": 318721.1200000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 387745.94880000013,
        "projectCumulative": 327432.46720000013
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 396457.29600000015,
        "projectCumulative": 336143.81440000015
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 405168.64320000017,
        "projectCumulative": 344855.16160000017
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 413879.9904000002,
        "projectCumulative": 353566.5088000002
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 422591.3376000002,
        "projectCumulative": 362277.8560000002
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 431302.6848000002,
        "projectCumulative": 370989.2032000002
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 440014.03200000024,
        "projectCumulative": 379700.55040000024
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 448725.37920000026,
        "projectCumulative": 388411.89760000026
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 457436.7264000003,
        "projectCumulative": 397123.2448000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 466148.0736000003,
        "projectCumulative": 405834.5920000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 474859.4208000003,
        "projectCumulative": 414545.9392000003
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8911.3472,
        "ebit": 8103.013866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8711.3472,
        "cumulative": 483570.76800000033,
        "projectCumulative": 423257.28640000033
      }
    ],
    "matureCash": 8711.3472
  }
}