{
  "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": "26",
    "abbr": "MI",
    "name": "Michigan",
    "slug": "michigan",
    "region": "Midwest",
    "population2025": 10127884,
    "population2024": 10099962,
    "populationChange": 27922,
    "populationGrowthPct": 0.2764564856778673,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.23,
        "hourly_mean": 31.46,
        "hourly_p25": 24.74,
        "hourly_p75": 36.41,
        "employment": 9240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15607
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.78,
        "hourly_mean": 18.06,
        "hourly_p25": 16.72,
        "hourly_p75": 20.6,
        "employment": 39100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16001
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 14.55,
        "hourly_p25": 13.26,
        "hourly_p75": 15.75,
        "employment": 103130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16006
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.05,
        "hourly_mean": 15.51,
        "hourly_p25": 13.5,
        "hourly_p75": 17.31,
        "employment": 11510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16010
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.48,
        "hourly_mean": 23.82,
        "hourly_p25": 19.14,
        "hourly_p75": 27.09,
        "employment": 3870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16014
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 17.81,
        "hourly_p25": 15,
        "hourly_p75": 18.77,
        "employment": 65790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16016
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.74,
        "hourly_mean": 22.74,
        "hourly_p25": 13.88,
        "hourly_p75": 29.13,
        "employment": 8970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16043
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.61,
        "hourly_p25": 13.66,
        "hourly_p75": 17.85,
        "employment": 10320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/michigan"
  },
  "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__michigan.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": 16.74
      }
    ],
    "hours": 576,
    "wages": 9642.24,
    "payroll": 11377.8432,
    "fixed": 15377.8432,
    "depreciation": 808.3333333333334,
    "training": 1422.2304,
    "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",
        1422.2304
      ]
    ],
    "openingTotal": 60422.2304,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8041.356800000001,
    "ebit": 7233.023466666668,
    "breakEvenRevenue": 19739.239674796747,
    "breakEvenUnits": 232.22634911525586,
    "breakEvenDaily": 9.676097879802327,
    "breakEvenUtilization": 0.5375609933223515,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8907.446399999995,
    "deficitMonth": 2,
    "buffer": 30755.6864,
    "reserve": 39663.13279999999,
    "funding": 100085.36319999999,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 47686.21760000002,
      "cash": 54986.217600000025
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6010.163199999999,
        "ebit": -6818.496533333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6210.163199999999,
        "cumulative": -6210.163199999999,
        "projectCumulative": -66632.3936
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2497.283199999996,
        "ebit": -3305.6165333333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2697.283199999996,
        "cumulative": -8907.446399999995,
        "projectCumulative": -69329.6768
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1015.596800000003,
        "ebit": 207.26346666666961,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 815.596800000003,
        "cumulative": -8091.849599999992,
        "projectCumulative": -68514.07999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3825.9007999999994,
        "ebit": 3017.567466666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3625.9007999999994,
        "cumulative": -4465.948799999993,
        "projectCumulative": -64888.17919999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5699.436800000007,
        "ebit": 4891.103466666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5499.436800000007,
        "cumulative": 1033.488000000014,
        "projectCumulative": -59388.74239999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7104.588800000001,
        "ebit": 6296.255466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6904.588800000001,
        "cumulative": 7938.076800000015,
        "projectCumulative": -52484.15359999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 15779.433600000017,
        "projectCumulative": -44642.79679999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 23620.79040000002,
        "projectCumulative": -36801.43999999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 31462.14720000002,
        "projectCumulative": -28960.08319999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 39303.50400000002,
        "projectCumulative": -21118.726399999978
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 47144.860800000024,
        "projectCumulative": -13277.369599999976
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 54986.217600000025,
        "projectCumulative": -5436.012799999975
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 62827.57440000003,
        "projectCumulative": 2405.3440000000264
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 70668.93120000002,
        "projectCumulative": 10246.70080000002
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 78510.28800000003,
        "projectCumulative": 18088.05760000003
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 86351.64480000004,
        "projectCumulative": 25929.414400000038
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 94193.00160000005,
        "projectCumulative": 33770.77120000005
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 102034.35840000006,
        "projectCumulative": 41612.128000000055
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 109875.71520000006,
        "projectCumulative": 49453.484800000064
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 117717.07200000007,
        "projectCumulative": 57294.84160000007
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 125558.42880000008,
        "projectCumulative": 65136.19840000008
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 133399.7856000001,
        "projectCumulative": 72977.55520000009
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 141241.1424000001,
        "projectCumulative": 80818.9120000001
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 149082.4992000001,
        "projectCumulative": 88660.2688000001
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 156923.85600000012,
        "projectCumulative": 96501.62560000012
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 164765.21280000012,
        "projectCumulative": 104342.98240000012
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 172606.56960000013,
        "projectCumulative": 112184.33920000013
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 180447.92640000014,
        "projectCumulative": 120025.69600000014
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 188289.28320000015,
        "projectCumulative": 127867.05280000015
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 196130.64000000016,
        "projectCumulative": 135708.40960000016
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 203971.99680000017,
        "projectCumulative": 143549.76640000017
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 211813.35360000018,
        "projectCumulative": 151391.12320000018
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 219654.7104000002,
        "projectCumulative": 159232.48000000019
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 227496.0672000002,
        "projectCumulative": 167073.8368000002
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 235337.4240000002,
        "projectCumulative": 174915.1936000002
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 243178.7808000002,
        "projectCumulative": 182756.5504000002
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 251020.13760000022,
        "projectCumulative": 190597.90720000022
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 258861.49440000023,
        "projectCumulative": 198439.26400000023
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 266702.8512000002,
        "projectCumulative": 206280.6208000002
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 274544.2080000002,
        "projectCumulative": 214121.97760000022
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 282385.5648000002,
        "projectCumulative": 221963.33440000023
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 290226.92160000023,
        "projectCumulative": 229804.69120000023
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 298068.27840000024,
        "projectCumulative": 237646.04800000024
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 305909.63520000025,
        "projectCumulative": 245487.40480000025
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 313750.99200000026,
        "projectCumulative": 253328.76160000026
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 321592.34880000027,
        "projectCumulative": 261170.11840000027
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 329433.7056000003,
        "projectCumulative": 269011.4752000003
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 337275.0624000003,
        "projectCumulative": 276852.8320000003
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 345116.4192000003,
        "projectCumulative": 284694.1888000003
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 352957.7760000003,
        "projectCumulative": 292535.5456000003
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 360799.1328000003,
        "projectCumulative": 300376.9024000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 368640.4896000003,
        "projectCumulative": 308218.2592000003
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 376481.84640000033,
        "projectCumulative": 316059.61600000033
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 384323.20320000034,
        "projectCumulative": 323900.97280000034
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 392164.56000000035,
        "projectCumulative": 331742.32960000035
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 400005.91680000036,
        "projectCumulative": 339583.68640000036
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 407847.27360000036,
        "projectCumulative": 347425.04320000036
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 415688.6304000004,
        "projectCumulative": 355266.4000000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 423529.9872000004,
        "projectCumulative": 363107.7568000004
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8041.356800000001,
        "ebit": 7233.023466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7841.356800000001,
        "cumulative": 431371.3440000004,
        "projectCumulative": 370949.1136000004
      }
    ],
    "matureCash": 7841.356800000001
  }
}