{
  "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": "55",
    "abbr": "WI",
    "name": "Wisconsin",
    "slug": "wisconsin",
    "region": "Midwest",
    "population2025": 5972787,
    "population2024": 5957168,
    "populationChange": 15619,
    "populationGrowthPct": 0.2621883418429727,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.72,
        "hourly_mean": 32.98,
        "hourly_p25": 23.2,
        "hourly_p75": 38.11,
        "employment": 6000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35123
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.57,
        "hourly_mean": 17.64,
        "hourly_p25": 15.02,
        "hourly_p75": 19.37,
        "employment": 25410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35499
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.75,
        "hourly_mean": 13.99,
        "hourly_p25": 12.36,
        "hourly_p75": 16.05,
        "employment": 67750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35504
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.98,
        "hourly_mean": 13.87,
        "hourly_p25": 10.57,
        "hourly_p75": 16.67,
        "employment": 8190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35508
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.59,
        "hourly_mean": 25.88,
        "hourly_p25": 21.29,
        "hourly_p75": 29.21,
        "employment": 2740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35512
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.79,
        "hourly_mean": 18.53,
        "hourly_p25": 16.53,
        "hourly_p75": 21.19,
        "employment": 45640,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35514
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.42,
        "hourly_mean": 18.84,
        "hourly_p25": 14.17,
        "hourly_p75": 22.63,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35536
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.96,
        "hourly_mean": 17.38,
        "hourly_p25": 14.33,
        "hourly_p75": 19.18,
        "employment": 7040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35851
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wisconsin"
  },
  "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__wisconsin.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": 17.42
      }
    ],
    "hours": 576,
    "wages": 10033.920000000002,
    "payroll": 11840.0256,
    "fixed": 15840.0256,
    "depreciation": 808.3333333333334,
    "training": 1480.0032,
    "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",
        1480.0032
      ]
    ],
    "openingTotal": 60480.0032,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7579.1744,
    "ebit": 6770.841066666667,
    "breakEvenRevenue": 20302.87674796748,
    "breakEvenUnits": 238.85737350549977,
    "breakEvenDaily": 9.952390562729157,
    "breakEvenUtilization": 0.5529105868182865,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9831.811199999998,
    "deficitMonth": 2,
    "buffer": 31680.0512,
    "reserve": 41511.8624,
    "funding": 101991.86559999999,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 42140.02880000001,
      "cash": 49440.028800000015
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6472.345600000001,
        "ebit": -7280.678933333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6672.345600000001,
        "cumulative": -6672.345600000001,
        "projectCumulative": -67152.3488
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2959.4655999999977,
        "ebit": -3767.798933333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3159.4655999999977,
        "cumulative": -9831.811199999998,
        "projectCumulative": -70311.8144
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 553.4144000000015,
        "ebit": -254.9189333333319,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 353.4144000000015,
        "cumulative": -9478.396799999997,
        "projectCumulative": -69958.4
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3363.718399999998,
        "ebit": 2555.3850666666644,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3163.718399999998,
        "cumulative": -6314.678399999999,
        "projectCumulative": -66794.6816
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5237.254400000005,
        "ebit": 4428.921066666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5037.254400000005,
        "cumulative": -1277.4239999999936,
        "projectCumulative": -61757.42719999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6642.4064,
        "ebit": 5834.073066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6442.4064,
        "cumulative": 5164.982400000006,
        "projectCumulative": -55315.02079999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 12544.156800000006,
        "projectCumulative": -47935.846399999995
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 19923.331200000008,
        "projectCumulative": -40556.67199999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 27302.505600000008,
        "projectCumulative": -33177.49759999999
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 34681.68000000001,
        "projectCumulative": -25798.32319999999
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 42060.85440000001,
        "projectCumulative": -18419.148799999988
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 49440.028800000015,
        "projectCumulative": -11039.974399999985
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 56819.20320000002,
        "projectCumulative": -3660.799999999981
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 64198.37760000002,
        "projectCumulative": 3718.3744000000224
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 71577.55200000003,
        "projectCumulative": 11097.548800000026
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 78956.72640000003,
        "projectCumulative": 18476.72320000003
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 86335.90080000003,
        "projectCumulative": 25855.897600000033
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 93715.07520000004,
        "projectCumulative": 33235.07200000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 101094.24960000004,
        "projectCumulative": 40614.24640000004
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 108473.42400000004,
        "projectCumulative": 47993.42080000004
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 115852.59840000005,
        "projectCumulative": 55372.59520000005
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 123231.77280000005,
        "projectCumulative": 62751.76960000005
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 130610.94720000005,
        "projectCumulative": 70130.94400000005
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 137990.12160000004,
        "projectCumulative": 77510.11840000004
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 145369.29600000003,
        "projectCumulative": 84889.29280000002
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 152748.47040000002,
        "projectCumulative": 92268.46720000001
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 160127.6448,
        "projectCumulative": 99647.6416
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 167506.8192,
        "projectCumulative": 107026.81599999999
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 174885.9936,
        "projectCumulative": 114405.99039999998
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 182265.16799999998,
        "projectCumulative": 121785.16479999997
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 189644.34239999996,
        "projectCumulative": 129164.33919999996
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 197023.51679999995,
        "projectCumulative": 136543.51359999995
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 204402.69119999994,
        "projectCumulative": 143922.68799999994
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 211781.86559999993,
        "projectCumulative": 151301.86239999993
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 219161.03999999992,
        "projectCumulative": 158681.0367999999
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 226540.2143999999,
        "projectCumulative": 166060.2111999999
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 233919.3887999999,
        "projectCumulative": 173439.3855999999
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 241298.5631999999,
        "projectCumulative": 180818.55999999988
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 248677.73759999988,
        "projectCumulative": 188197.73439999987
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 256056.91199999987,
        "projectCumulative": 195576.90879999986
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 263436.08639999985,
        "projectCumulative": 202956.08319999985
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 270815.2607999999,
        "projectCumulative": 210335.25759999987
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 278194.4351999999,
        "projectCumulative": 217714.43199999988
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 285573.6095999999,
        "projectCumulative": 225093.6063999999
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 292952.7839999999,
        "projectCumulative": 232472.78079999992
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 300331.95839999994,
        "projectCumulative": 239851.95519999994
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 307711.13279999996,
        "projectCumulative": 247231.12959999996
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 315090.3072,
        "projectCumulative": 254610.30399999997
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 322469.4816,
        "projectCumulative": 261989.4784
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 329848.656,
        "projectCumulative": 269368.65280000004
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 337227.83040000004,
        "projectCumulative": 276747.82720000006
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 344607.00480000005,
        "projectCumulative": 284127.0016000001
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 351986.1792000001,
        "projectCumulative": 291506.1760000001
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 359365.3536000001,
        "projectCumulative": 298885.3504000001
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 366744.5280000001,
        "projectCumulative": 306264.52480000013
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 374123.7024000001,
        "projectCumulative": 313643.69920000015
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 381502.87680000014,
        "projectCumulative": 321022.87360000017
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 388882.05120000016,
        "projectCumulative": 328402.0480000002
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 396261.2256000002,
        "projectCumulative": 335781.2224000002
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7579.1744,
        "ebit": 6770.841066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7379.1744,
        "cumulative": 403640.4000000002,
        "projectCumulative": 343160.3968000002
      }
    ],
    "matureCash": 7379.1744
  }
}