{
  "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": "17",
    "abbr": "IL",
    "name": "Illinois",
    "slug": "illinois",
    "region": "Midwest",
    "population2025": 12719141,
    "population2024": 12703033,
    "populationChange": 16108,
    "populationGrowthPct": 0.12680436239125292,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.73,
        "hourly_mean": 33.31,
        "hourly_p25": 25.12,
        "hourly_p75": 38.39,
        "employment": 11270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8957
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.07,
        "hourly_mean": 19,
        "hourly_p25": 17,
        "hourly_p75": 21.64,
        "employment": 53540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9344
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.3,
        "hourly_mean": 16.48,
        "hourly_p25": 15,
        "hourly_p75": 17.31,
        "employment": 127590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9349
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.39,
        "hourly_mean": 17.47,
        "hourly_p25": 15.29,
        "hourly_p75": 18.1,
        "employment": 16250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9353
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.75,
        "hourly_mean": 26.06,
        "hourly_p25": 21,
        "hourly_p75": 30.17,
        "employment": 5090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9357
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.18,
        "hourly_mean": 19.59,
        "hourly_p25": 17.14,
        "hourly_p75": 21.83,
        "employment": 93760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9359
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.37,
        "hourly_mean": 19.09,
        "hourly_p25": 15,
        "hourly_p75": 19.77,
        "employment": 13190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9385
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 19.49,
        "hourly_p25": 15.29,
        "hourly_p75": 21.85,
        "employment": 16350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9704
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/illinois"
  },
  "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__illinois.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": 16.37
      }
    ],
    "hours": 576,
    "wages": 9429.12,
    "payroll": 11126.3616,
    "fixed": 15126.3616,
    "depreciation": 808.3333333333334,
    "training": 1390.7952,
    "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",
        1390.7952
      ]
    ],
    "openingTotal": 60390.7952,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8292.8384,
    "ebit": 7484.5050666666675,
    "breakEvenRevenue": 19432.554796747965,
    "breakEvenUnits": 228.61829172644664,
    "breakEvenDaily": 9.52576215526861,
    "breakEvenUtilization": 0.5292090086260339,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8404.483199999997,
    "deficitMonth": 2,
    "buffer": 30252.7232,
    "reserve": 38657.206399999995,
    "funding": 99048.00159999999,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 50703.99680000001,
      "cash": 58003.996800000015
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5758.6816,
        "ebit": -6567.014933333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5958.6816,
        "cumulative": -5958.6816,
        "projectCumulative": -66349.4768
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2245.801599999997,
        "ebit": -3054.1349333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2445.801599999997,
        "cumulative": -8404.483199999997,
        "projectCumulative": -68795.2784
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1267.0784000000021,
        "ebit": 458.7450666666688,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1067.0784000000021,
        "cumulative": -7337.404799999995,
        "projectCumulative": -67728.2
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 4077.3823999999986,
        "ebit": 3269.049066666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3877.3823999999986,
        "cumulative": -3460.022399999996,
        "projectCumulative": -63850.817599999995
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5950.918400000006,
        "ebit": 5142.585066666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5750.918400000006,
        "cumulative": 2290.8960000000097,
        "projectCumulative": -58099.89919999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7356.0704000000005,
        "ebit": 6547.7370666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7156.0704000000005,
        "cumulative": 9446.96640000001,
        "projectCumulative": -50943.82879999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 17539.804800000013,
        "projectCumulative": -42850.99039999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 25632.643200000013,
        "projectCumulative": -34758.15199999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 33725.481600000014,
        "projectCumulative": -26665.313599999987
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 41818.320000000014,
        "projectCumulative": -18572.475199999986
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 49911.158400000015,
        "projectCumulative": -10479.636799999986
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 58003.996800000015,
        "projectCumulative": -2386.798399999985
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 66096.83520000002,
        "projectCumulative": 5706.040000000015
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 74189.67360000001,
        "projectCumulative": 13798.878400000009
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 82282.51200000002,
        "projectCumulative": 21891.716800000017
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 90375.35040000002,
        "projectCumulative": 29984.555200000024
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 98468.18880000003,
        "projectCumulative": 38077.39360000003
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 106561.02720000004,
        "projectCumulative": 46170.23200000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 114653.86560000005,
        "projectCumulative": 54263.07040000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 122746.70400000006,
        "projectCumulative": 62355.908800000056
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 130839.54240000006,
        "projectCumulative": 70448.74720000007
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 138932.38080000007,
        "projectCumulative": 78541.58560000008
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 147025.21920000008,
        "projectCumulative": 86634.42400000009
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 155118.0576000001,
        "projectCumulative": 94727.2624000001
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 163210.8960000001,
        "projectCumulative": 102820.1008000001
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 171303.7344000001,
        "projectCumulative": 110912.93920000011
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 179396.5728000001,
        "projectCumulative": 119005.77760000012
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 187489.41120000012,
        "projectCumulative": 127098.61600000013
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 195582.24960000013,
        "projectCumulative": 135191.45440000013
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 203675.08800000013,
        "projectCumulative": 143284.29280000014
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 211767.92640000014,
        "projectCumulative": 151377.13120000015
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 219860.76480000015,
        "projectCumulative": 159469.96960000016
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 227953.60320000016,
        "projectCumulative": 167562.80800000016
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 236046.44160000017,
        "projectCumulative": 175655.64640000017
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 244139.28000000017,
        "projectCumulative": 183748.48480000018
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 252232.11840000018,
        "projectCumulative": 191841.3232000002
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 260324.9568000002,
        "projectCumulative": 199934.1616000002
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 268417.79520000017,
        "projectCumulative": 208027.00000000017
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 276510.6336000002,
        "projectCumulative": 216119.83840000018
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 284603.4720000002,
        "projectCumulative": 224212.6768000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 292696.3104000002,
        "projectCumulative": 232305.5152000002
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 300789.1488000002,
        "projectCumulative": 240398.3536000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 308881.9872000002,
        "projectCumulative": 248491.1920000002
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 316974.8256000002,
        "projectCumulative": 256584.03040000022
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 325067.6640000002,
        "projectCumulative": 264676.86880000023
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 333160.50240000023,
        "projectCumulative": 272769.70720000024
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 341253.34080000024,
        "projectCumulative": 280862.54560000025
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 349346.17920000025,
        "projectCumulative": 288955.38400000025
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 357439.01760000025,
        "projectCumulative": 297048.22240000026
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 365531.85600000026,
        "projectCumulative": 305141.06080000027
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 373624.69440000027,
        "projectCumulative": 313233.8992000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 381717.5328000003,
        "projectCumulative": 321326.7376000003
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 389810.3712000003,
        "projectCumulative": 329419.5760000003
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 397903.2096000003,
        "projectCumulative": 337512.4144000003
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 405996.0480000003,
        "projectCumulative": 345605.2528000003
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 414088.8864000003,
        "projectCumulative": 353698.0912000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 422181.7248000003,
        "projectCumulative": 361790.9296000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 430274.5632000003,
        "projectCumulative": 369883.76800000033
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 438367.40160000033,
        "projectCumulative": 377976.60640000034
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8292.8384,
        "ebit": 7484.5050666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8092.838400000001,
        "cumulative": 446460.24000000034,
        "projectCumulative": 386069.44480000035
      }
    ],
    "matureCash": 8092.838400000001
  }
}