{
  "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": "08",
    "abbr": "CO",
    "name": "Colorado",
    "slug": "colorado",
    "region": "West",
    "population2025": 6012561,
    "population2024": 5988502,
    "populationChange": 24059,
    "populationGrowthPct": 0.40175322643292155,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.4,
        "hourly_mean": 42.96,
        "hourly_p25": 33.05,
        "hourly_p75": 47.83,
        "employment": 2440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3582
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20,
        "hourly_mean": 20.37,
        "hourly_p25": 17.76,
        "hourly_p75": 21.99,
        "employment": 30600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3961
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.44,
        "hourly_mean": 17.74,
        "hourly_p25": 16.3,
        "hourly_p75": 18.13,
        "employment": 82010,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3966
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.19,
        "hourly_mean": 18.27,
        "hourly_p25": 16.64,
        "hourly_p75": 19.77,
        "employment": 8500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3970
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.49,
        "hourly_mean": 27.79,
        "hourly_p25": 21.94,
        "hourly_p75": 31.18,
        "employment": 4070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3974
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.56,
        "hourly_mean": 20.11,
        "hourly_p25": 17.73,
        "hourly_p75": 22.11,
        "employment": 34220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3976
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.12,
        "hourly_mean": 24.8,
        "hourly_p25": 16.99,
        "hourly_p75": 28.71,
        "employment": 6820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4003
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.04,
        "hourly_mean": 20.07,
        "hourly_p25": 17.98,
        "hourly_p75": 21.67,
        "employment": 6750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4319
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/colorado"
  },
  "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__colorado.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": 18.12
      }
    ],
    "hours": 576,
    "wages": 10437.12,
    "payroll": 12315.8016,
    "fixed": 16315.8016,
    "depreciation": 808.3333333333334,
    "training": 1539.4752,
    "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",
        1539.4752
      ]
    ],
    "openingTotal": 60539.4752,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7103.3984,
    "ebit": 6295.065066666667,
    "breakEvenRevenue": 20883.09138211382,
    "breakEvenUnits": 245.68342802486848,
    "breakEvenDaily": 10.236809501036186,
    "breakEvenUtilization": 0.5687116389464548,
    "utilization": 0.7777777777777778,
    "peakDeficit": 10905.724799999996,
    "deficitMonth": 3,
    "buffer": 32631.6032,
    "reserve": 43537.327999999994,
    "funding": 104076.8032,
    "payback": 15,
    "year1": {
      "revenue": 295024.8,
      "ebit": 36430.71680000001,
      "cash": 43730.7168
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6948.1216,
        "ebit": -7756.454933333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7148.1216,
        "cumulative": -7148.1216,
        "projectCumulative": -67687.5968
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3435.2415999999976,
        "ebit": -4243.574933333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3635.2415999999976,
        "cumulative": -10783.363199999998,
        "projectCumulative": -71322.8384
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 77.63840000000164,
        "ebit": -730.6949333333317,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -122.36159999999836,
        "cumulative": -10905.724799999996,
        "projectCumulative": -71445.2
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 2887.942399999998,
        "ebit": 2079.6090666666646,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2687.942399999998,
        "cumulative": -8217.782399999998,
        "projectCumulative": -68757.2576
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4761.478400000005,
        "ebit": 3953.145066666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4561.478400000005,
        "cumulative": -3656.303999999993,
        "projectCumulative": -64195.77919999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6166.6304,
        "ebit": 5358.297066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5966.6304,
        "cumulative": 2310.326400000007,
        "projectCumulative": -58229.148799999995
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 9213.724800000007,
        "projectCumulative": -51325.75039999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 16117.123200000007,
        "projectCumulative": -44422.35199999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 23020.521600000007,
        "projectCumulative": -37518.95359999999
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 29923.920000000006,
        "projectCumulative": -30615.555199999995
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 36827.318400000004,
        "projectCumulative": -23712.156799999997
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 43730.7168,
        "projectCumulative": -16808.7584
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 50634.1152,
        "projectCumulative": -9905.36
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 57537.5136,
        "projectCumulative": -3001.9616000000024
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 64440.912,
        "projectCumulative": 3901.436799999996
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 71344.3104,
        "projectCumulative": 10804.835200000001
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 78247.70880000001,
        "projectCumulative": 17708.233600000007
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 85151.10720000001,
        "projectCumulative": 24611.632000000012
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 92054.50560000002,
        "projectCumulative": 31515.030400000018
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 98957.90400000002,
        "projectCumulative": 38418.42880000002
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 105861.30240000003,
        "projectCumulative": 45321.82720000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 112764.70080000004,
        "projectCumulative": 52225.225600000034
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 119668.09920000004,
        "projectCumulative": 59128.62400000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 126571.49760000005,
        "projectCumulative": 66032.02240000005
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 133474.89600000004,
        "projectCumulative": 72935.42080000004
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 140378.29440000004,
        "projectCumulative": 79838.81920000004
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 147281.69280000005,
        "projectCumulative": 86742.21760000005
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 154185.09120000005,
        "projectCumulative": 93645.61600000005
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 161088.48960000006,
        "projectCumulative": 100549.01440000006
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 167991.88800000006,
        "projectCumulative": 107452.41280000006
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 174895.28640000007,
        "projectCumulative": 114355.81120000007
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 181798.68480000008,
        "projectCumulative": 121259.20960000007
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 188702.08320000008,
        "projectCumulative": 128162.60800000008
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 195605.4816000001,
        "projectCumulative": 135066.00640000007
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 202508.8800000001,
        "projectCumulative": 141969.40480000008
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 209412.2784000001,
        "projectCumulative": 148872.80320000008
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 216315.6768000001,
        "projectCumulative": 155776.2016000001
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 223219.0752000001,
        "projectCumulative": 162679.6000000001
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 230122.4736000001,
        "projectCumulative": 169582.9984000001
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 237025.87200000012,
        "projectCumulative": 176486.3968000001
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 243929.27040000012,
        "projectCumulative": 183389.7952000001
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 250832.66880000013,
        "projectCumulative": 190293.19360000012
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 257736.06720000014,
        "projectCumulative": 197196.59200000012
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 264639.4656000001,
        "projectCumulative": 204099.99040000013
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 271542.8640000001,
        "projectCumulative": 211003.38880000013
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 278446.2624000001,
        "projectCumulative": 217906.78720000014
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 285349.6608000001,
        "projectCumulative": 224810.18560000014
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 292253.05920000013,
        "projectCumulative": 231713.58400000015
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 299156.45760000014,
        "projectCumulative": 238616.98240000015
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 306059.85600000015,
        "projectCumulative": 245520.38080000016
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 312963.25440000015,
        "projectCumulative": 252423.77920000016
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 319866.65280000016,
        "projectCumulative": 259327.17760000017
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 326770.05120000016,
        "projectCumulative": 266230.5760000002
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 333673.44960000017,
        "projectCumulative": 273133.9744000002
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 340576.8480000002,
        "projectCumulative": 280037.3728000002
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 347480.2464000002,
        "projectCumulative": 286940.7712000002
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 354383.6448000002,
        "projectCumulative": 293844.1696000002
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 361287.0432000002,
        "projectCumulative": 300747.5680000002
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 368190.4416000002,
        "projectCumulative": 307650.9664000002
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7103.3984,
        "ebit": 6295.065066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6903.3984,
        "cumulative": 375093.8400000002,
        "projectCumulative": 314554.3648000002
      }
    ],
    "matureCash": 6903.3984
  }
}