{
  "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": "29",
    "abbr": "MO",
    "name": "Missouri",
    "slug": "missouri",
    "region": "Midwest",
    "population2025": 6270541,
    "population2024": 6243544,
    "populationChange": 26997,
    "populationGrowthPct": 0.43239865051003523,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.5,
        "hourly_mean": 34.35,
        "hourly_p25": 28.85,
        "hourly_p75": 37.99,
        "employment": 1600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17884
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.76,
        "hourly_mean": 18.49,
        "hourly_p25": 14.8,
        "hourly_p75": 20.54,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18262
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.61,
        "hourly_mean": 15.45,
        "hourly_p25": 13.89,
        "hourly_p75": 16.46,
        "employment": 29360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18267
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.46,
        "hourly_mean": 16.3,
        "hourly_p25": 14.37,
        "hourly_p75": 17.32,
        "employment": 7200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18271
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.95,
        "hourly_mean": 23.66,
        "hourly_p25": 18.33,
        "hourly_p75": 28,
        "employment": 3130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18275
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.92,
        "hourly_p25": 14.96,
        "hourly_p75": 18.88,
        "employment": 41070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18277
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.78,
        "hourly_mean": 19.35,
        "hourly_p25": 14.11,
        "hourly_p75": 18.33,
        "employment": 5430,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18302
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.67,
        "hourly_mean": 17.44,
        "hourly_p25": 14.19,
        "hourly_p75": 18.51,
        "employment": 9150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18622
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/missouri"
  },
  "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__missouri.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": 14.78
      }
    ],
    "hours": 576,
    "wages": 8513.279999999999,
    "payroll": 10045.670399999997,
    "fixed": 14045.670399999997,
    "depreciation": 808.3333333333334,
    "training": 1255.7087999999999,
    "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",
        1255.7087999999999
      ]
    ],
    "openingTotal": 60255.7088,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9373.529600000003,
    "ebit": 8565.19626666667,
    "breakEvenRevenue": 18114.638699186988,
    "breakEvenUnits": 213.11339646102337,
    "breakEvenDaily": 8.87972485254264,
    "breakEvenUtilization": 0.49331804736348,
    "utilization": 0.7777777777777778,
    "peakDeficit": 6243.100799999991,
    "deficitMonth": 2,
    "buffer": 28091.340799999994,
    "reserve": 34334.441599999984,
    "funding": 94590.15039999998,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 63672.291200000036,
      "cash": 70972.29120000005
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4677.990399999997,
        "ebit": -5486.32373333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4877.990399999997,
        "cumulative": -4877.990399999997,
        "projectCumulative": -65133.699199999995
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -1165.1103999999941,
        "ebit": -1973.4437333333276,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1365.1103999999941,
        "cumulative": -6243.100799999991,
        "projectCumulative": -66498.8096
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2347.769600000005,
        "ebit": 1539.4362666666716,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2147.769600000005,
        "cumulative": -4095.331199999986,
        "projectCumulative": -64351.039999999986
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5158.0736000000015,
        "ebit": 4349.7402666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4958.0736000000015,
        "cumulative": 862.7424000000156,
        "projectCumulative": -59392.96639999998
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7031.609600000009,
        "ebit": 6223.276266666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6831.609600000009,
        "cumulative": 7694.352000000024,
        "projectCumulative": -52561.35679999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8436.761600000003,
        "ebit": 7628.42826666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8236.761600000003,
        "cumulative": 15931.113600000028,
        "projectCumulative": -44324.595199999974
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 25104.64320000003,
        "projectCumulative": -35151.06559999997
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 34278.17280000004,
        "projectCumulative": -25977.535999999964
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 43451.70240000004,
        "projectCumulative": -16804.006399999962
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 52625.23200000004,
        "projectCumulative": -7630.47679999996
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 61798.76160000004,
        "projectCumulative": 1543.0528000000413
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 70972.29120000005,
        "projectCumulative": 10716.58240000005
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 80145.82080000006,
        "projectCumulative": 19890.11200000006
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 89319.35040000007,
        "projectCumulative": 29063.641600000068
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 98492.88000000008,
        "projectCumulative": 38237.17120000008
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 107666.40960000009,
        "projectCumulative": 47410.700800000086
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 116839.9392000001,
        "projectCumulative": 56584.230400000095
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 126013.4688000001,
        "projectCumulative": 65757.7600000001
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 135186.9984000001,
        "projectCumulative": 74931.2896000001
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 144360.5280000001,
        "projectCumulative": 84104.81920000011
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 153534.05760000012,
        "projectCumulative": 93278.34880000012
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 162707.58720000013,
        "projectCumulative": 102451.87840000013
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 171881.11680000013,
        "projectCumulative": 111625.40800000014
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 181054.64640000014,
        "projectCumulative": 120798.93760000015
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 190228.17600000015,
        "projectCumulative": 129972.46720000016
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 199401.70560000016,
        "projectCumulative": 139145.99680000017
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 208575.23520000017,
        "projectCumulative": 148319.52640000018
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 217748.76480000018,
        "projectCumulative": 157493.0560000002
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 226922.2944000002,
        "projectCumulative": 166666.5856000002
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 236095.8240000002,
        "projectCumulative": 175840.1152000002
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 245269.3536000002,
        "projectCumulative": 185013.6448000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 254442.88320000021,
        "projectCumulative": 194187.17440000022
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 263616.4128000002,
        "projectCumulative": 203360.70400000023
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 272789.94240000023,
        "projectCumulative": 212534.23360000024
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 281963.47200000024,
        "projectCumulative": 221707.76320000025
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 291137.00160000025,
        "projectCumulative": 230881.29280000026
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 300310.53120000026,
        "projectCumulative": 240054.82240000027
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 309484.06080000027,
        "projectCumulative": 249228.35200000028
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 318657.5904000003,
        "projectCumulative": 258401.88160000028
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 327831.1200000003,
        "projectCumulative": 267575.41120000026
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 337004.6496000003,
        "projectCumulative": 276748.9408000003
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 346178.1792000003,
        "projectCumulative": 285922.4704000003
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 355351.7088000003,
        "projectCumulative": 295096.0000000003
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 364525.2384000003,
        "projectCumulative": 304269.5296000003
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 373698.76800000033,
        "projectCumulative": 313443.0592000003
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 382872.29760000034,
        "projectCumulative": 322616.5888000003
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 392045.82720000035,
        "projectCumulative": 331790.1184000003
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 401219.35680000036,
        "projectCumulative": 340963.64800000034
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 410392.88640000037,
        "projectCumulative": 350137.17760000034
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 419566.4160000004,
        "projectCumulative": 359310.70720000035
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 428739.9456000004,
        "projectCumulative": 368484.23680000036
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 437913.4752000004,
        "projectCumulative": 377657.7664000004
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 447087.0048000004,
        "projectCumulative": 386831.2960000004
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 456260.5344000004,
        "projectCumulative": 396004.8256000004
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 465434.0640000004,
        "projectCumulative": 405178.3552000004
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 474607.59360000043,
        "projectCumulative": 414351.8848000004
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 483781.12320000044,
        "projectCumulative": 423525.4144000004
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 492954.65280000045,
        "projectCumulative": 432698.9440000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 502128.18240000046,
        "projectCumulative": 441872.47360000043
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9373.529600000003,
        "ebit": 8565.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9173.529600000003,
        "cumulative": 511301.71200000047,
        "projectCumulative": 451046.00320000044
      }
    ],
    "matureCash": 9173.529600000003
  }
}