{
  "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": "04",
    "abbr": "AZ",
    "name": "Arizona",
    "slug": "arizona",
    "region": "West",
    "population2025": 7623818,
    "population2024": 7556424,
    "populationChange": 67394,
    "populationGrowthPct": 0.8918768983847469,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.74,
        "hourly_mean": 35.91,
        "hourly_p25": 29.09,
        "hourly_p75": 41.24,
        "employment": 3400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1302
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.59,
        "hourly_mean": 19.27,
        "hourly_p25": 17.4,
        "hourly_p75": 21.57,
        "employment": 30870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1675
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.46,
        "hourly_mean": 16.87,
        "hourly_p25": 15.08,
        "hourly_p75": 17.23,
        "employment": 77210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1680
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.89,
        "hourly_mean": 17.15,
        "hourly_p25": 16.2,
        "hourly_p75": 17.98,
        "employment": 10120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1684
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.37,
        "hourly_mean": 25.43,
        "hourly_p25": 19.45,
        "hourly_p75": 28.51,
        "employment": 3050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1688
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.42,
        "hourly_mean": 18.17,
        "hourly_p25": 16.51,
        "hourly_p75": 18.97,
        "employment": 38290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1690
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.7,
        "hourly_mean": 20.67,
        "hourly_p25": 16.47,
        "hourly_p75": 21.88,
        "employment": 7840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1715
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.02,
        "hourly_mean": 18.1,
        "hourly_p25": 15.49,
        "hourly_p75": 18.59,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2015
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/arizona"
  },
  "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__arizona.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": 17.7
      }
    ],
    "hours": 576,
    "wages": 10195.199999999999,
    "payroll": 12030.335999999998,
    "fixed": 16030.335999999998,
    "depreciation": 808.3333333333334,
    "training": 1503.7919999999997,
    "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",
        1503.7919999999997
      ]
    ],
    "openingTotal": 60503.792,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7388.864000000003,
    "ebit": 6580.53066666667,
    "breakEvenRevenue": 20534.96260162601,
    "breakEvenUnits": 241.5877953132472,
    "breakEvenDaily": 10.066158138051966,
    "breakEvenUtilization": 0.5592310076695537,
    "utilization": 0.7777777777777778,
    "peakDeficit": 10212.431999999992,
    "deficitMonth": 2,
    "buffer": 32060.671999999995,
    "reserve": 42273.103999999985,
    "funding": 102776.89599999998,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 39856.30400000005,
      "cash": 47156.30400000004
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6662.655999999997,
        "ebit": -7470.98933333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6862.655999999997,
        "cumulative": -6862.655999999997,
        "projectCumulative": -67366.448
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3149.7759999999944,
        "ebit": -3958.109333333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3349.7759999999944,
        "cumulative": -10212.431999999992,
        "projectCumulative": -70716.22399999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 363.1040000000048,
        "ebit": -445.22933333332855,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 163.10400000000482,
        "cumulative": -10049.327999999987,
        "projectCumulative": -70553.12
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3173.4080000000013,
        "ebit": 2365.074666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2973.4080000000013,
        "cumulative": -7075.9199999999855,
        "projectCumulative": -67579.71199999998
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5046.944000000009,
        "ebit": 4238.610666666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4846.944000000009,
        "cumulative": -2228.975999999977,
        "projectCumulative": -62732.76799999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6452.096000000003,
        "ebit": 5643.76266666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6252.096000000003,
        "cumulative": 4023.1200000000263,
        "projectCumulative": -56480.67199999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 11211.98400000003,
        "projectCumulative": -49291.807999999975
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 18400.848000000035,
        "projectCumulative": -42102.94399999997
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 25589.712000000036,
        "projectCumulative": -34914.079999999965
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 32778.57600000004,
        "projectCumulative": -27725.215999999964
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 39967.44000000004,
        "projectCumulative": -20536.351999999963
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 47156.30400000004,
        "projectCumulative": -13347.487999999961
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 54345.16800000004,
        "projectCumulative": -6158.62399999996
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 61534.03200000004,
        "projectCumulative": 1030.2400000000416
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 68722.89600000005,
        "projectCumulative": 8219.10400000005
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 75911.76000000005,
        "projectCumulative": 15407.968000000052
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 83100.62400000005,
        "projectCumulative": 22596.832000000053
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 90289.48800000006,
        "projectCumulative": 29785.696000000054
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 97478.35200000006,
        "projectCumulative": 36974.560000000056
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 104667.21600000006,
        "projectCumulative": 44163.42400000006
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 111856.08000000006,
        "projectCumulative": 51352.28800000006
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 119044.94400000006,
        "projectCumulative": 58541.15200000006
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 126233.80800000006,
        "projectCumulative": 65730.01600000006
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 133422.67200000008,
        "projectCumulative": 72918.88000000008
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 140611.53600000008,
        "projectCumulative": 80107.74400000008
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 147800.40000000008,
        "projectCumulative": 87296.60800000008
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 154989.26400000008,
        "projectCumulative": 94485.47200000008
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 162178.12800000008,
        "projectCumulative": 101674.33600000008
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 169366.9920000001,
        "projectCumulative": 108863.20000000008
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 176555.8560000001,
        "projectCumulative": 116052.06400000009
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 183744.7200000001,
        "projectCumulative": 123240.92800000009
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 190933.5840000001,
        "projectCumulative": 130429.79200000009
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 198122.4480000001,
        "projectCumulative": 137618.65600000008
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 205311.3120000001,
        "projectCumulative": 144807.52000000008
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 212500.1760000001,
        "projectCumulative": 151996.38400000008
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 219689.0400000001,
        "projectCumulative": 159185.24800000008
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 226877.9040000001,
        "projectCumulative": 166374.11200000008
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 234066.7680000001,
        "projectCumulative": 173562.97600000008
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 241255.6320000001,
        "projectCumulative": 180751.84000000008
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 248444.4960000001,
        "projectCumulative": 187940.70400000009
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 255633.3600000001,
        "projectCumulative": 195129.5680000001
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 262822.2240000001,
        "projectCumulative": 202318.4320000001
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 270011.0880000001,
        "projectCumulative": 209507.2960000001
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 277199.9520000001,
        "projectCumulative": 216696.1600000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 284388.8160000001,
        "projectCumulative": 223885.0240000001
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 291577.6800000001,
        "projectCumulative": 231073.8880000001
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 298766.5440000001,
        "projectCumulative": 238262.7520000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 305955.4080000001,
        "projectCumulative": 245451.6160000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 313144.2720000001,
        "projectCumulative": 252640.4800000001
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 320333.1360000001,
        "projectCumulative": 259829.3440000001
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 327522.0000000001,
        "projectCumulative": 267018.2080000001
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 334710.8640000001,
        "projectCumulative": 274207.0720000001
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 341899.7280000001,
        "projectCumulative": 281395.9360000001
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 349088.5920000001,
        "projectCumulative": 288584.8000000001
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 356277.4560000001,
        "projectCumulative": 295773.6640000001
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 363466.3200000001,
        "projectCumulative": 302962.5280000001
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 370655.1840000001,
        "projectCumulative": 310151.3920000001
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 377844.0480000001,
        "projectCumulative": 317340.2560000001
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 385032.9120000001,
        "projectCumulative": 324529.1200000001
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7388.864000000003,
        "ebit": 6580.53066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.864000000003,
        "cumulative": 392221.7760000001,
        "projectCumulative": 331717.9840000001
      }
    ],
    "matureCash": 7188.864000000003
  }
}