{
  "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": "01",
    "abbr": "AL",
    "name": "Alabama",
    "slug": "alabama",
    "region": "South",
    "population2025": 5193088,
    "population2024": 5163055,
    "populationChange": 30033,
    "populationGrowthPct": 0.5816904913854337,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.29,
        "hourly_mean": 33.27,
        "hourly_p25": 27.44,
        "hourly_p75": 37.98,
        "employment": 4330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.47,
        "hourly_mean": 15.87,
        "hourly_p25": 13.91,
        "hourly_p75": 17.41,
        "employment": 16260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 375
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.4,
        "hourly_mean": 12.31,
        "hourly_p25": 10.6,
        "hourly_p75": 13.39,
        "employment": 41460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 379
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.91,
        "hourly_mean": 13.84,
        "hourly_p25": 12.25,
        "hourly_p75": 15.05,
        "employment": 3540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 383
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.33,
        "hourly_mean": 22.35,
        "hourly_p25": 17.34,
        "hourly_p75": 25.95,
        "employment": 2550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 387
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.72,
        "hourly_mean": 15.51,
        "hourly_p25": 13.47,
        "hourly_p75": 17.35,
        "employment": 25110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 389
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.02,
        "hourly_mean": 16.2,
        "hourly_p25": 11.35,
        "hourly_p75": 17.9,
        "employment": 3300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 412
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.11,
        "hourly_mean": 15.2,
        "hourly_p25": 12.77,
        "hourly_p75": 17.32,
        "employment": 6440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 718
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alabama"
  },
  "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__alabama.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": 14.02
      }
    ],
    "hours": 576,
    "wages": 8075.5199999999995,
    "payroll": 9529.113599999999,
    "fixed": 13529.113599999999,
    "depreciation": 808.3333333333334,
    "training": 1191.1391999999998,
    "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",
        1191.1391999999998
      ]
    ],
    "openingTotal": 60191.1392,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9890.086400000002,
    "ebit": 9081.753066666668,
    "breakEvenRevenue": 17484.69138211382,
    "breakEvenUnits": 205.70225155428022,
    "breakEvenDaily": 8.57092714809501,
    "breakEvenUtilization": 0.47616261933861165,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5209.987199999994,
    "deficitMonth": 2,
    "buffer": 27058.227199999998,
    "reserve": 32268.21439999999,
    "funding": 92459.35359999999,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 69870.97280000005,
      "cash": 77170.97280000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4161.4335999999985,
        "ebit": -4969.7669333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4361.4335999999985,
        "cumulative": -4361.4335999999985,
        "projectCumulative": -64552.572799999994
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -648.5535999999956,
        "ebit": -1456.8869333333291,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -848.5535999999956,
        "cumulative": -5209.987199999994,
        "projectCumulative": -65401.126399999994
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2864.3264000000036,
        "ebit": 2055.99306666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2664.3264000000036,
        "cumulative": -2545.6607999999906,
        "projectCumulative": -62736.79999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5674.6304,
        "ebit": 4866.297066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5474.6304,
        "cumulative": 2928.9696000000095,
        "projectCumulative": -57262.16959999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7548.166400000007,
        "ebit": 6739.833066666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7348.166400000007,
        "cumulative": 10277.136000000017,
        "projectCumulative": -49914.00319999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8953.318400000002,
        "ebit": 8144.985066666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8753.318400000002,
        "cumulative": 19030.454400000017,
        "projectCumulative": -41160.68479999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 28720.540800000017,
        "projectCumulative": -31470.59839999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 38410.62720000002,
        "projectCumulative": -21780.51199999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 48100.71360000002,
        "projectCumulative": -12090.42559999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 57790.80000000002,
        "projectCumulative": -2400.3391999999803
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 67480.88640000002,
        "projectCumulative": 7289.74720000002
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 77170.97280000002,
        "projectCumulative": 16979.83360000002
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 86861.05920000002,
        "projectCumulative": 26669.92000000002
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 96551.14560000002,
        "projectCumulative": 36360.00640000002
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 106241.23200000002,
        "projectCumulative": 46050.09280000002
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 115931.31840000002,
        "projectCumulative": 55740.17920000002
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 125621.40480000002,
        "projectCumulative": 65430.26560000002
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 135311.49120000002,
        "projectCumulative": 75120.35200000001
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 145001.57760000002,
        "projectCumulative": 84810.43840000001
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 154691.66400000002,
        "projectCumulative": 94500.52480000001
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 164381.75040000002,
        "projectCumulative": 104190.61120000001
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 174071.83680000002,
        "projectCumulative": 113880.69760000001
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 183761.92320000002,
        "projectCumulative": 123570.78400000001
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 193452.00960000002,
        "projectCumulative": 133260.8704
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 203142.09600000002,
        "projectCumulative": 142950.9568
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 212832.18240000002,
        "projectCumulative": 152641.04320000001
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 222522.26880000002,
        "projectCumulative": 162331.12960000001
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 232212.35520000002,
        "projectCumulative": 172021.21600000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 241902.44160000002,
        "projectCumulative": 181711.30240000002
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 251592.52800000002,
        "projectCumulative": 191401.38880000002
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 261282.61440000002,
        "projectCumulative": 201091.47520000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 270972.70080000005,
        "projectCumulative": 210781.56160000004
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 280662.7872000001,
        "projectCumulative": 220471.64800000007
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 290352.8736000001,
        "projectCumulative": 230161.7344000001
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 300042.96000000014,
        "projectCumulative": 239851.82080000013
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 309733.04640000017,
        "projectCumulative": 249541.90720000016
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 319423.1328000002,
        "projectCumulative": 259231.9936000002
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 329113.2192000002,
        "projectCumulative": 268922.08000000025
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 338803.30560000025,
        "projectCumulative": 278612.1664000003
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 348493.3920000003,
        "projectCumulative": 288302.2528000003
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 358183.4784000003,
        "projectCumulative": 297992.33920000034
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 367873.56480000034,
        "projectCumulative": 307682.42560000037
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 377563.6512000004,
        "projectCumulative": 317372.5120000004
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 387253.7376000004,
        "projectCumulative": 327062.5984000004
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 396943.82400000043,
        "projectCumulative": 336752.68480000045
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 406633.91040000046,
        "projectCumulative": 346442.7712000005
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 416323.9968000005,
        "projectCumulative": 356132.8576000005
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 426014.0832000005,
        "projectCumulative": 365822.94400000054
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 435704.16960000055,
        "projectCumulative": 375513.03040000057
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 445394.2560000006,
        "projectCumulative": 385203.1168000006
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 455084.3424000006,
        "projectCumulative": 394893.20320000063
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 464774.42880000063,
        "projectCumulative": 404583.28960000066
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 474464.51520000066,
        "projectCumulative": 414273.3760000007
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 484154.6016000007,
        "projectCumulative": 423963.4624000007
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 493844.6880000007,
        "projectCumulative": 433653.54880000075
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 503534.77440000075,
        "projectCumulative": 443343.6352000008
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 513224.8608000008,
        "projectCumulative": 453033.7216000008
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 522914.9472000008,
        "projectCumulative": 462723.80800000083
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 532605.0336000008,
        "projectCumulative": 472413.8944000008
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9890.086400000002,
        "ebit": 9081.753066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9690.086400000002,
        "cumulative": 542295.1200000008,
        "projectCumulative": 482103.98080000083
      }
    ],
    "matureCash": 9690.086400000002
  }
}