{
  "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": "30",
    "abbr": "MT",
    "name": "Montana",
    "slug": "montana",
    "region": "West",
    "population2025": 1144694,
    "population2024": 1137557,
    "populationChange": 7137,
    "populationGrowthPct": 0.6273971326272054,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.68,
        "hourly_mean": 36.86,
        "hourly_p25": 28.59,
        "hourly_p75": 46.02,
        "employment": 950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18656
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.3,
        "hourly_mean": 18.74,
        "hourly_p25": 16.87,
        "hourly_p75": 21.11,
        "employment": 7580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18976
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.48,
        "hourly_p25": 12.7,
        "hourly_p75": 16.65,
        "employment": 14960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18981
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.49,
        "hourly_mean": 15.07,
        "hourly_p25": 13.12,
        "hourly_p75": 17.28,
        "employment": 2120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18985
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.19,
        "hourly_mean": 23.99,
        "hourly_p25": 19.68,
        "hourly_p75": 28.12,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18989
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.84,
        "hourly_mean": 18.59,
        "hourly_p25": 16.22,
        "hourly_p75": 21.18,
        "employment": 8320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18991
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.27,
        "hourly_mean": 20.62,
        "hourly_p25": 11.67,
        "hourly_p75": 28.8,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19014
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.55,
        "hourly_mean": 18.16,
        "hourly_p25": 15.2,
        "hourly_p75": 20.82,
        "employment": 1490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19258
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/montana"
  },
  "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__montana.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 14,
      "price": 85,
      "rent": 2500,
      "variable": 0.18,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576,
        "hourly": 18.27
      }
    ],
    "hours": 576,
    "wages": 10523.52,
    "payroll": 12417.7536,
    "fixed": 16417.7536,
    "depreciation": 808.3333333333334,
    "training": 1552.2192,
    "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",
        1552.2192
      ]
    ],
    "openingTotal": 60552.2192,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7001.446400000001,
    "ebit": 6193.113066666668,
    "breakEvenRevenue": 21007.423089430893,
    "breakEvenUnits": 247.14615399330464,
    "breakEvenDaily": 10.297756416387694,
    "breakEvenUtilization": 0.5720975786882052,
    "utilization": 0.7777777777777778,
    "peakDeficit": 11211.580799999994,
    "deficitMonth": 3,
    "buffer": 32835.5072,
    "reserve": 44047.087999999996,
    "funding": 104599.3072,
    "payback": 15,
    "year1": {
      "revenue": 295024.8,
      "ebit": 35207.29280000002,
      "cash": 42507.29280000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -7050.0736,
        "ebit": -7858.406933333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7250.0736,
        "cumulative": -7250.0736,
        "projectCumulative": -67802.2928
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3537.193599999997,
        "ebit": -4345.52693333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3737.193599999997,
        "cumulative": -10987.267199999997,
        "projectCumulative": -71539.4864
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -24.313599999997678,
        "ebit": -832.646933333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -224.31359999999768,
        "cumulative": -11211.580799999994,
        "projectCumulative": -71763.79999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 2785.9903999999988,
        "ebit": 1977.6570666666653,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2585.9903999999988,
        "cumulative": -8625.590399999995,
        "projectCumulative": -69177.8096
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4659.526400000006,
        "ebit": 3851.1930666666726,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4459.526400000006,
        "cumulative": -4166.063999999989,
        "projectCumulative": -64718.28319999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6064.678400000001,
        "ebit": 5256.345066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5864.678400000001,
        "cumulative": 1698.6144000000113,
        "projectCumulative": -58853.60479999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 8500.060800000012,
        "projectCumulative": -52052.158399999986
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 15301.507200000013,
        "projectCumulative": -45250.711999999985
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 22102.953600000015,
        "projectCumulative": -38449.265599999984
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 28904.400000000016,
        "projectCumulative": -31647.819199999984
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 35705.84640000002,
        "projectCumulative": -24846.372799999983
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 42507.29280000002,
        "projectCumulative": -18044.926399999982
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 49308.73920000002,
        "projectCumulative": -11243.479999999981
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 56110.18560000002,
        "projectCumulative": -4442.033599999981
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 62911.63200000002,
        "projectCumulative": 2359.41280000002
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 69713.07840000003,
        "projectCumulative": 9160.859200000028
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 76514.52480000003,
        "projectCumulative": 15962.305600000029
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 83315.97120000003,
        "projectCumulative": 22763.75200000003
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 90117.41760000003,
        "projectCumulative": 29565.19840000003
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 96918.86400000003,
        "projectCumulative": 36366.64480000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 103720.31040000003,
        "projectCumulative": 43168.09120000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 110521.75680000003,
        "projectCumulative": 49969.53760000003
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 117323.20320000003,
        "projectCumulative": 56770.98400000003
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 124124.64960000003,
        "projectCumulative": 63572.430400000034
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 130926.09600000003,
        "projectCumulative": 70373.87680000003
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 137727.54240000003,
        "projectCumulative": 77175.32320000004
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 144528.98880000005,
        "projectCumulative": 83976.76960000006
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 151330.43520000007,
        "projectCumulative": 90778.21600000007
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 158131.88160000008,
        "projectCumulative": 97579.66240000009
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 164933.3280000001,
        "projectCumulative": 104381.1088000001
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 171734.7744000001,
        "projectCumulative": 111182.55520000012
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 178536.22080000013,
        "projectCumulative": 117984.00160000013
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 185337.66720000014,
        "projectCumulative": 124785.44800000015
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 192139.11360000016,
        "projectCumulative": 131586.89440000016
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 198940.56000000017,
        "projectCumulative": 138388.34080000018
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 205742.0064000002,
        "projectCumulative": 145189.7872000002
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 212543.4528000002,
        "projectCumulative": 151991.2336000002
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 219344.89920000022,
        "projectCumulative": 158792.68000000023
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 226146.34560000023,
        "projectCumulative": 165594.12640000024
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 232947.79200000025,
        "projectCumulative": 172395.57280000026
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 239749.23840000026,
        "projectCumulative": 179197.01920000027
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 246550.68480000028,
        "projectCumulative": 185998.4656000003
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 253352.1312000003,
        "projectCumulative": 192799.9120000003
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 260153.5776000003,
        "projectCumulative": 199601.35840000032
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 266955.0240000003,
        "projectCumulative": 206402.80480000033
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 273756.47040000034,
        "projectCumulative": 213204.25120000035
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 280557.91680000036,
        "projectCumulative": 220005.69760000036
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 287359.36320000037,
        "projectCumulative": 226807.14400000038
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 294160.8096000004,
        "projectCumulative": 233608.5904000004
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 300962.2560000004,
        "projectCumulative": 240410.0368000004
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 307763.7024000004,
        "projectCumulative": 247211.48320000042
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 314565.14880000043,
        "projectCumulative": 254012.92960000044
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 321366.59520000045,
        "projectCumulative": 260814.37600000045
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 328168.04160000046,
        "projectCumulative": 267615.82240000047
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 334969.4880000005,
        "projectCumulative": 274417.2688000005
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 341770.9344000005,
        "projectCumulative": 281218.7152000005
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 348572.3808000005,
        "projectCumulative": 288020.1616000005
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 355373.8272000005,
        "projectCumulative": 294821.60800000053
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 362175.27360000054,
        "projectCumulative": 301623.05440000055
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7001.446400000001,
        "ebit": 6193.113066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6801.446400000001,
        "cumulative": 368976.72000000055,
        "projectCumulative": 308424.50080000056
      }
    ],
    "matureCash": 6801.446400000001
  }
}