{
  "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": "56",
    "abbr": "WY",
    "name": "Wyoming",
    "slug": "wyoming",
    "region": "West",
    "population2025": 588753,
    "population2024": 586722,
    "populationChange": 2031,
    "populationGrowthPct": 0.3461605325861372,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.1,
        "hourly_mean": 31.4,
        "hourly_p25": 23.41,
        "hourly_p75": 36.61,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35880
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.71,
        "hourly_mean": 18.24,
        "hourly_p25": 14.15,
        "hourly_p75": 20.7,
        "employment": 2710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36148
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.4,
        "hourly_mean": 13.23,
        "hourly_p25": 10.53,
        "hourly_p75": 14.25,
        "employment": 7060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36151
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 15,
        "hourly_p25": 13,
        "hourly_p75": 17.52,
        "employment": 1060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36155
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23,
        "hourly_mean": 24.01,
        "hourly_p25": 18.44,
        "hourly_p75": 27.72,
        "employment": 580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36159
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 18.04,
        "hourly_p25": 15.59,
        "hourly_p75": 20.96,
        "employment": 4760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36161
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.03,
        "hourly_mean": 16.53,
        "hourly_p25": 12.37,
        "hourly_p75": 17.55,
        "employment": 360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36177
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.58,
        "hourly_p25": 14.06,
        "hourly_p75": 17.48,
        "employment": 720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wyoming"
  },
  "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__wyoming.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": 14.03
      }
    ],
    "hours": 576,
    "wages": 8081.28,
    "payroll": 9535.910399999999,
    "fixed": 13535.910399999999,
    "depreciation": 808.3333333333334,
    "training": 1191.9887999999999,
    "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",
        1191.9887999999999
      ]
    ],
    "openingTotal": 60191.9888,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9883.289600000002,
    "ebit": 9074.956266666668,
    "breakEvenRevenue": 17492.980162601623,
    "breakEvenUnits": 205.79976661884263,
    "breakEvenDaily": 8.57499027578511,
    "breakEvenUtilization": 0.4763883486547283,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5223.580799999994,
    "deficitMonth": 2,
    "buffer": 27071.820799999998,
    "reserve": 32295.40159999999,
    "funding": 92487.39039999999,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 69789.41120000003,
      "cash": 77089.41120000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4168.230399999999,
        "ebit": -4976.563733333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4368.230399999999,
        "cumulative": -4368.230399999999,
        "projectCumulative": -64560.2192
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -655.3503999999957,
        "ebit": -1463.6837333333292,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -855.3503999999957,
        "cumulative": -5223.580799999994,
        "projectCumulative": -65415.569599999995
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2857.5296000000035,
        "ebit": 2049.19626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2657.5296000000035,
        "cumulative": -2566.051199999991,
        "projectCumulative": -62758.03999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5667.8336,
        "ebit": 4859.500266666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5467.8336,
        "cumulative": 2901.782400000009,
        "projectCumulative": -57290.20639999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7541.369600000007,
        "ebit": 6733.036266666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7341.369600000007,
        "cumulative": 10243.152000000016,
        "projectCumulative": -49948.83679999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8946.521600000002,
        "ebit": 8138.188266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8746.521600000002,
        "cumulative": 18989.673600000016,
        "projectCumulative": -41202.31519999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 28672.96320000002,
        "projectCumulative": -31519.02559999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 38356.252800000024,
        "projectCumulative": -21835.735999999975
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 48039.54240000003,
        "projectCumulative": -12152.446399999972
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 57722.83200000003,
        "projectCumulative": -2469.156799999968
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 67406.12160000003,
        "projectCumulative": 7214.1328000000285
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 77089.41120000003,
        "projectCumulative": 16897.422400000032
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 86772.70080000004,
        "projectCumulative": 26580.712000000036
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 96455.99040000004,
        "projectCumulative": 36264.00160000004
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 106139.28000000004,
        "projectCumulative": 45947.29120000004
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 115822.56960000005,
        "projectCumulative": 55630.58080000005
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 125505.85920000005,
        "projectCumulative": 65313.87040000005
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 135189.14880000005,
        "projectCumulative": 74997.16000000006
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 144872.43840000004,
        "projectCumulative": 84680.44960000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 154555.72800000003,
        "projectCumulative": 94363.73920000004
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 164239.01760000002,
        "projectCumulative": 104047.02880000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 173922.3072,
        "projectCumulative": 113730.31840000002
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 183605.5968,
        "projectCumulative": 123413.60800000001
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 193288.8864,
        "projectCumulative": 133096.8976
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 202972.17599999998,
        "projectCumulative": 142780.1872
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 212655.46559999997,
        "projectCumulative": 152463.47679999997
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 222338.75519999996,
        "projectCumulative": 162146.76639999996
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 232022.04479999995,
        "projectCumulative": 171830.05599999995
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 241705.33439999993,
        "projectCumulative": 181513.34559999994
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 251388.62399999992,
        "projectCumulative": 191196.63519999993
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 261071.9135999999,
        "projectCumulative": 200879.92479999992
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 270755.20319999993,
        "projectCumulative": 210563.21439999994
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 280438.49279999995,
        "projectCumulative": 220246.50399999996
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 290121.78239999997,
        "projectCumulative": 229929.79359999998
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 299805.072,
        "projectCumulative": 239613.0832
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 309488.3616,
        "projectCumulative": 249296.3728
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 319171.6512,
        "projectCumulative": 258979.66240000003
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 328854.94080000004,
        "projectCumulative": 268662.95200000005
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 338538.23040000006,
        "projectCumulative": 278346.24160000007
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 348221.5200000001,
        "projectCumulative": 288029.5312000001
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 357904.8096000001,
        "projectCumulative": 297712.8208000001
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 367588.0992000001,
        "projectCumulative": 307396.1104000001
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 377271.38880000013,
        "projectCumulative": 317079.40000000014
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 386954.67840000015,
        "projectCumulative": 326762.68960000016
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 396637.96800000017,
        "projectCumulative": 336445.9792000002
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 406321.2576000002,
        "projectCumulative": 346129.2688000002
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 416004.5472000002,
        "projectCumulative": 355812.5584000002
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 425687.8368000002,
        "projectCumulative": 365495.84800000023
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 435371.12640000024,
        "projectCumulative": 375179.13760000025
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 445054.41600000026,
        "projectCumulative": 384862.42720000027
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 454737.7056000003,
        "projectCumulative": 394545.7168000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 464420.9952000003,
        "projectCumulative": 404229.0064000003
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 474104.2848000003,
        "projectCumulative": 413912.2960000003
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 483787.57440000033,
        "projectCumulative": 423595.58560000034
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 493470.86400000035,
        "projectCumulative": 433278.87520000036
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 503154.15360000037,
        "projectCumulative": 442962.1648000004
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 512837.4432000004,
        "projectCumulative": 452645.4544000004
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 522520.7328000004,
        "projectCumulative": 462328.7440000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 532204.0224000004,
        "projectCumulative": 472012.0336000004
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9883.289600000002,
        "ebit": 9074.956266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9683.289600000002,
        "cumulative": 541887.3120000004,
        "projectCumulative": 481695.3232000004
      }
    ],
    "matureCash": 9683.289600000002
  }
}