{
  "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": "10",
    "abbr": "DE",
    "name": "Delaware",
    "slug": "delaware",
    "region": "South",
    "population2025": 1059952,
    "population2024": 1050123,
    "populationChange": 9829,
    "populationGrowthPct": 0.9359855940685113,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.78,
        "hourly_mean": 37.71,
        "hourly_p25": 31.52,
        "hourly_p75": 38.94,
        "employment": 770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5064
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.19,
        "hourly_mean": 18.84,
        "hourly_p25": 17.03,
        "hourly_p75": 21.62,
        "employment": 5280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5349
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.05,
        "hourly_mean": 16.18,
        "hourly_p25": 15,
        "hourly_p75": 17.13,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5353
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.2,
        "hourly_mean": 16.93,
        "hourly_p25": 15,
        "hourly_p75": 18.07,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5357
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.4,
        "hourly_mean": 25.41,
        "hourly_p25": 20.14,
        "hourly_p75": 29.45,
        "employment": 790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5361
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.98,
        "hourly_mean": 18.21,
        "hourly_p25": 15.05,
        "hourly_p75": 20.05,
        "employment": 9220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5363
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.51,
        "hourly_mean": 20.67,
        "hourly_p25": 15,
        "hourly_p75": 22.58,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5382
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 17.89,
        "hourly_p25": 15.07,
        "hourly_p75": 20,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5597
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/delaware"
  },
  "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__delaware.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": 16.51
      }
    ],
    "hours": 576,
    "wages": 9509.76,
    "payroll": 11221.5168,
    "fixed": 15221.5168,
    "depreciation": 808.3333333333334,
    "training": 1402.6896,
    "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",
        1402.6896
      ]
    ],
    "openingTotal": 60402.6896,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8197.683200000001,
    "ebit": 7389.349866666668,
    "breakEvenRevenue": 19548.597723577233,
    "breakEvenUnits": 229.9835026303204,
    "breakEvenDaily": 9.582645942930016,
    "breakEvenUtilization": 0.5323692190516676,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8594.793599999995,
    "deficitMonth": 2,
    "buffer": 30443.0336,
    "reserve": 39037.82719999999,
    "funding": 99440.51679999998,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 49562.13440000003,
      "cash": 56862.13440000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5853.836799999999,
        "ebit": -6662.170133333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6053.836799999999,
        "cumulative": -6053.836799999999,
        "projectCumulative": -66456.5264
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2340.9567999999963,
        "ebit": -3149.29013333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2540.9567999999963,
        "cumulative": -8594.793599999995,
        "projectCumulative": -68997.48319999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1171.923200000003,
        "ebit": 363.58986666666954,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 971.9232000000029,
        "cumulative": -7622.8703999999925,
        "projectCumulative": -68025.56
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3982.2271999999994,
        "ebit": 3173.893866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3782.2271999999994,
        "cumulative": -3840.643199999993,
        "projectCumulative": -64243.33279999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5855.763200000007,
        "ebit": 5047.429866666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5655.763200000007,
        "cumulative": 1815.1200000000135,
        "projectCumulative": -58587.56959999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7260.915200000001,
        "ebit": 6452.581866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7060.915200000001,
        "cumulative": 8876.035200000015,
        "projectCumulative": -51526.654399999985
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 16873.718400000016,
        "projectCumulative": -43528.971199999985
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 24871.40160000002,
        "projectCumulative": -35531.28799999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 32869.08480000002,
        "projectCumulative": -27533.60479999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 40866.76800000002,
        "projectCumulative": -19535.92159999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 48864.45120000002,
        "projectCumulative": -11538.23839999998
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 56862.13440000002,
        "projectCumulative": -3540.5551999999807
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 64859.81760000002,
        "projectCumulative": 4457.128000000019
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 72857.50080000002,
        "projectCumulative": 12454.811200000026
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 80855.18400000002,
        "projectCumulative": 20452.494400000025
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 88852.86720000002,
        "projectCumulative": 28450.177600000025
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 96850.55040000002,
        "projectCumulative": 36447.860800000024
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 104848.23360000002,
        "projectCumulative": 44445.54400000002
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 112845.91680000002,
        "projectCumulative": 52443.22720000002
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 120843.60000000002,
        "projectCumulative": 60440.91040000002
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 128841.28320000002,
        "projectCumulative": 68438.59360000002
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 136838.96640000003,
        "projectCumulative": 76436.27680000004
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 144836.64960000003,
        "projectCumulative": 84433.96000000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 152834.33280000003,
        "projectCumulative": 92431.64320000003
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 160832.01600000003,
        "projectCumulative": 100429.32640000003
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 168829.69920000003,
        "projectCumulative": 108427.00960000003
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 176827.38240000003,
        "projectCumulative": 116424.69280000003
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 184825.06560000003,
        "projectCumulative": 124422.37600000003
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 192822.74880000003,
        "projectCumulative": 132420.05920000002
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 200820.43200000003,
        "projectCumulative": 140417.74240000005
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 208818.11520000003,
        "projectCumulative": 148415.42560000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 216815.79840000003,
        "projectCumulative": 156413.10880000005
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 224813.48160000003,
        "projectCumulative": 164410.79200000002
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 232811.16480000003,
        "projectCumulative": 172408.47520000004
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 240808.84800000003,
        "projectCumulative": 180406.15840000001
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 248806.53120000003,
        "projectCumulative": 188403.84160000004
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 256804.21440000003,
        "projectCumulative": 196401.5248
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 264801.8976,
        "projectCumulative": 204399.20800000004
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 272799.58080000005,
        "projectCumulative": 212396.89120000007
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 280797.2640000001,
        "projectCumulative": 220394.5744000001
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 288794.9472000001,
        "projectCumulative": 228392.25760000013
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 296792.63040000014,
        "projectCumulative": 236389.94080000016
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 304790.31360000017,
        "projectCumulative": 244387.62400000019
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 312787.9968000002,
        "projectCumulative": 252385.3072000002
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 320785.6800000002,
        "projectCumulative": 260382.99040000024
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 328783.36320000025,
        "projectCumulative": 268380.6736000003
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 336781.0464000003,
        "projectCumulative": 276378.3568000003
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 344778.7296000003,
        "projectCumulative": 284376.0400000003
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 352776.41280000034,
        "projectCumulative": 292373.72320000036
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 360774.09600000037,
        "projectCumulative": 300371.4064000004
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 368771.7792000004,
        "projectCumulative": 308369.0896000004
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 376769.4624000004,
        "projectCumulative": 316366.77280000044
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 384767.14560000045,
        "projectCumulative": 324364.4560000005
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 392764.8288000005,
        "projectCumulative": 332362.1392000005
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 400762.5120000005,
        "projectCumulative": 340359.8224000005
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 408760.19520000054,
        "projectCumulative": 348357.50560000056
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 416757.87840000057,
        "projectCumulative": 356355.1888000006
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 424755.5616000006,
        "projectCumulative": 364352.8720000006
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 432753.2448000006,
        "projectCumulative": 372350.55520000064
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8197.683200000001,
        "ebit": 7389.349866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7997.683200000001,
        "cumulative": 440750.92800000065,
        "projectCumulative": 380348.2384000007
      }
    ],
    "matureCash": 7997.683200000001
  }
}