{
  "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": "48",
    "abbr": "TX",
    "name": "Texas",
    "slug": "texas",
    "region": "South",
    "population2025": 31709821,
    "population2024": 31318578,
    "populationChange": 391243,
    "populationGrowthPct": 1.2492361562520538,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.21,
        "hourly_mean": 31.86,
        "hourly_p25": 23.44,
        "hourly_p75": 36.44,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30786
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.71,
        "hourly_mean": 16.04,
        "hourly_p25": 13.72,
        "hourly_p75": 17.8,
        "employment": 126620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31182
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.34,
        "hourly_mean": 13.34,
        "hourly_p25": 11.05,
        "hourly_p75": 14.29,
        "employment": 460530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31187
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 14.29,
        "hourly_p25": 12.31,
        "hourly_p75": 16.49,
        "employment": 33630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31191
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.03,
        "hourly_mean": 21.36,
        "hourly_p25": 16.18,
        "hourly_p75": 24.39,
        "employment": 13370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31195
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.87,
        "hourly_mean": 16.29,
        "hourly_p25": 13.34,
        "hourly_p75": 18.24,
        "employment": 184840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31197
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.75,
        "hourly_mean": 18.67,
        "hourly_p25": 13.59,
        "hourly_p75": 22.68,
        "employment": 22440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31224
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.16,
        "hourly_mean": 15.35,
        "hourly_p25": 13.13,
        "hourly_p75": 17.26,
        "employment": 37750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31573
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/texas"
  },
  "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__texas.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": 14.75
      }
    ],
    "hours": 576,
    "wages": 8496,
    "payroll": 10025.279999999999,
    "fixed": 14025.279999999999,
    "depreciation": 808.3333333333334,
    "training": 1253.1599999999999,
    "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",
        1253.1599999999999
      ]
    ],
    "openingTotal": 60253.16,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9393.920000000002,
    "ebit": 8585.586666666668,
    "breakEvenRevenue": 18089.772357723574,
    "breakEvenUnits": 212.82085126733617,
    "breakEvenDaily": 8.86753546947234,
    "breakEvenUtilization": 0.49264085941513003,
    "utilization": 0.7777777777777778,
    "peakDeficit": 6202.319999999994,
    "deficitMonth": 2,
    "buffer": 28050.559999999998,
    "reserve": 34252.87999999999,
    "funding": 94506.04,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 63916.97600000004,
      "cash": 71216.97600000001
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4657.5999999999985,
        "ebit": -5465.933333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4857.5999999999985,
        "cumulative": -4857.5999999999985,
        "projectCumulative": -65110.76
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -1144.7199999999957,
        "ebit": -1953.0533333333292,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1344.7199999999957,
        "cumulative": -6202.319999999994,
        "projectCumulative": -66455.48
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2368.1600000000035,
        "ebit": 1559.82666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2168.1600000000035,
        "cumulative": -4034.1599999999908,
        "projectCumulative": -64287.31999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5178.464,
        "ebit": 4370.130666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4978.464,
        "cumulative": 944.3040000000092,
        "projectCumulative": -59308.85599999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7052.000000000007,
        "ebit": 6243.666666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6852.000000000007,
        "cumulative": 7796.3040000000165,
        "projectCumulative": -52456.855999999985
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8457.152000000002,
        "ebit": 7648.818666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8257.152000000002,
        "cumulative": 16053.456000000018,
        "projectCumulative": -44199.70399999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 25247.37600000002,
        "projectCumulative": -35005.783999999985
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 34441.29600000002,
        "projectCumulative": -25811.863999999987
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 43635.216000000015,
        "projectCumulative": -16617.94399999999
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 52829.13600000001,
        "projectCumulative": -7424.02399999999
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 62023.05600000001,
        "projectCumulative": 1769.896000000008
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 71216.97600000001,
        "projectCumulative": 10963.816000000006
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 80410.89600000001,
        "projectCumulative": 20157.736000000004
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 89604.816,
        "projectCumulative": 29351.656000000003
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 98798.736,
        "projectCumulative": 38545.576
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 107992.656,
        "projectCumulative": 47739.496
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 117186.576,
        "projectCumulative": 56933.416
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 126380.496,
        "projectCumulative": 66127.336
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 135574.416,
        "projectCumulative": 75321.256
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 144768.336,
        "projectCumulative": 84515.176
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 153962.25600000002,
        "projectCumulative": 93709.09600000002
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 163156.17600000004,
        "projectCumulative": 102903.01600000003
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 172350.09600000005,
        "projectCumulative": 112096.93600000005
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 181544.01600000006,
        "projectCumulative": 121290.85600000006
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 190737.93600000007,
        "projectCumulative": 130484.77600000007
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 199931.8560000001,
        "projectCumulative": 139678.69600000008
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 209125.7760000001,
        "projectCumulative": 148872.6160000001
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 218319.6960000001,
        "projectCumulative": 158066.5360000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 227513.61600000013,
        "projectCumulative": 167260.45600000012
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 236707.53600000014,
        "projectCumulative": 176454.37600000013
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 245901.45600000015,
        "projectCumulative": 185648.29600000015
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 255095.37600000016,
        "projectCumulative": 194842.21600000016
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 264289.29600000015,
        "projectCumulative": 204036.13600000014
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 273483.21600000013,
        "projectCumulative": 213230.05600000013
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 282677.1360000001,
        "projectCumulative": 222423.9760000001
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 291871.0560000001,
        "projectCumulative": 231617.8960000001
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 301064.9760000001,
        "projectCumulative": 240811.81600000008
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 310258.89600000007,
        "projectCumulative": 250005.73600000006
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 319452.81600000005,
        "projectCumulative": 259199.65600000005
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 328646.73600000003,
        "projectCumulative": 268393.576
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 337840.656,
        "projectCumulative": 277587.49600000004
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 347034.576,
        "projectCumulative": 286781.41599999997
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 356228.496,
        "projectCumulative": 295975.336
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 365422.41599999997,
        "projectCumulative": 305169.25599999994
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 374616.33599999995,
        "projectCumulative": 314363.176
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 383810.25599999994,
        "projectCumulative": 323557.0959999999
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 393004.1759999999,
        "projectCumulative": 332751.01599999995
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 402198.0959999999,
        "projectCumulative": 341944.93599999987
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 411392.0159999999,
        "projectCumulative": 351138.8559999999
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 420585.93599999987,
        "projectCumulative": 360332.77599999984
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 429779.85599999985,
        "projectCumulative": 369526.6959999999
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 438973.77599999984,
        "projectCumulative": 378720.6159999998
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 448167.6959999998,
        "projectCumulative": 387914.53599999985
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 457361.6159999998,
        "projectCumulative": 397108.4559999998
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 466555.5359999998,
        "projectCumulative": 406302.3759999998
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 475749.4559999998,
        "projectCumulative": 415496.29599999974
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 484943.37599999976,
        "projectCumulative": 424690.2159999998
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 494137.29599999974,
        "projectCumulative": 433884.1359999997
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 503331.2159999997,
        "projectCumulative": 443078.05599999975
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9393.920000000002,
        "ebit": 8585.586666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9193.920000000002,
        "cumulative": 512525.1359999997,
        "projectCumulative": 452271.9759999997
      }
    ],
    "matureCash": 9193.920000000002
  }
}