{
  "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": "12",
    "abbr": "FL",
    "name": "Florida",
    "slug": "florida",
    "region": "South",
    "population2025": 23462518,
    "population2024": 23265838,
    "populationChange": 196680,
    "populationGrowthPct": 0.8453596212609993,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35,
        "hourly_mean": 37.19,
        "hourly_p25": 28.37,
        "hourly_p75": 43.98,
        "employment": 18500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6125
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.8,
        "hourly_mean": 18.42,
        "hourly_p25": 16.85,
        "hourly_p75": 20.6,
        "employment": 124040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6519
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.88,
        "hourly_p25": 13.47,
        "hourly_p75": 15.97,
        "employment": 235400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6524
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.02,
        "hourly_mean": 15.6,
        "hourly_p25": 14,
        "hourly_p75": 16.9,
        "employment": 40480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6528
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.01,
        "hourly_mean": 24.26,
        "hourly_p25": 18.36,
        "hourly_p75": 28.5,
        "employment": 15320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6532
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.86,
        "hourly_p25": 14.45,
        "hourly_p75": 17.86,
        "employment": 131900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6534
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.2,
        "hourly_mean": 17.41,
        "hourly_p25": 13.63,
        "hourly_p75": 16.87,
        "employment": 23530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6561
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.05,
        "hourly_mean": 16.7,
        "hourly_p25": 14.15,
        "hourly_p75": 17.68,
        "employment": 24920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6905
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/florida"
  },
  "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__florida.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": 14.2
      }
    ],
    "hours": 576,
    "wages": 8179.2,
    "payroll": 9651.456,
    "fixed": 13651.456,
    "depreciation": 808.3333333333334,
    "training": 1206.432,
    "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",
        1206.432
      ]
    ],
    "openingTotal": 60206.432,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9767.744,
    "ebit": 8959.410666666667,
    "breakEvenRevenue": 17633.88943089431,
    "breakEvenUnits": 207.45752271640364,
    "breakEvenDaily": 8.64406344651682,
    "breakEvenUtilization": 0.4802257470287121,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5454.671999999997,
    "deficitMonth": 2,
    "buffer": 27302.912,
    "reserve": 32757.583999999995,
    "funding": 92964.016,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 68402.864,
      "cash": 75702.86400000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4283.776,
        "ebit": -5092.109333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4483.776,
        "cumulative": -4483.776,
        "projectCumulative": -64690.208
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -770.895999999997,
        "ebit": -1579.2293333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -970.895999999997,
        "cumulative": -5454.671999999997,
        "projectCumulative": -65661.10399999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2741.984000000002,
        "ebit": 1933.6506666666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2541.984000000002,
        "cumulative": -2912.6879999999946,
        "projectCumulative": -63119.119999999995
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5552.287999999999,
        "ebit": 4743.954666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5352.287999999999,
        "cumulative": 2439.600000000004,
        "projectCumulative": -57766.831999999995
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7425.824000000006,
        "ebit": 6617.490666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7225.824000000006,
        "cumulative": 9665.42400000001,
        "projectCumulative": -50541.00799999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8830.976,
        "ebit": 8022.6426666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8630.976,
        "cumulative": 18296.40000000001,
        "projectCumulative": -41910.03199999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 27864.144000000008,
        "projectCumulative": -32342.287999999993
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 37431.888000000006,
        "projectCumulative": -22774.543999999994
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 46999.632000000005,
        "projectCumulative": -13206.799999999996
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 56567.376000000004,
        "projectCumulative": -3639.055999999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 66135.12000000001,
        "projectCumulative": 5928.688000000009
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 75702.86400000002,
        "projectCumulative": 15496.432000000015
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 85270.60800000002,
        "projectCumulative": 25064.17600000002
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 94838.35200000003,
        "projectCumulative": 34631.92000000003
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 104406.09600000003,
        "projectCumulative": 44199.66400000003
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 113973.84000000004,
        "projectCumulative": 53767.40800000004
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 123541.58400000005,
        "projectCumulative": 63335.152000000046
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 133109.32800000004,
        "projectCumulative": 72902.89600000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 142677.07200000004,
        "projectCumulative": 82470.64000000004
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 152244.81600000005,
        "projectCumulative": 92038.38400000005
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 161812.56000000006,
        "projectCumulative": 101606.12800000006
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 171380.30400000006,
        "projectCumulative": 111173.87200000006
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 180948.04800000007,
        "projectCumulative": 120741.61600000007
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 190515.79200000007,
        "projectCumulative": 130309.36000000007
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 200083.53600000008,
        "projectCumulative": 139877.10400000008
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 209651.2800000001,
        "projectCumulative": 149444.8480000001
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 219219.0240000001,
        "projectCumulative": 159012.5920000001
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 228786.7680000001,
        "projectCumulative": 168580.3360000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 238354.5120000001,
        "projectCumulative": 178148.0800000001
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 247922.2560000001,
        "projectCumulative": 187715.8240000001
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 257490.00000000012,
        "projectCumulative": 197283.56800000012
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 267057.7440000001,
        "projectCumulative": 206851.31200000012
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 276625.4880000001,
        "projectCumulative": 216419.05600000013
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 286193.23200000013,
        "projectCumulative": 225986.80000000013
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 295760.97600000014,
        "projectCumulative": 235554.54400000014
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 305328.72000000015,
        "projectCumulative": 245122.28800000015
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 314896.46400000015,
        "projectCumulative": 254690.03200000015
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 324464.20800000016,
        "projectCumulative": 264257.7760000002
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 334031.95200000016,
        "projectCumulative": 273825.52000000014
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 343599.6960000002,
        "projectCumulative": 283393.2640000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 353167.4400000002,
        "projectCumulative": 292961.00800000015
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 362735.1840000002,
        "projectCumulative": 302528.7520000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 372302.9280000002,
        "projectCumulative": 312096.49600000016
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 381870.6720000002,
        "projectCumulative": 321664.2400000002
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 391438.4160000002,
        "projectCumulative": 331231.9840000002
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 401006.1600000002,
        "projectCumulative": 340799.72800000024
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 410573.9040000002,
        "projectCumulative": 350367.4720000002
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 420141.6480000002,
        "projectCumulative": 359935.21600000025
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 429709.3920000002,
        "projectCumulative": 369502.9600000002
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 439277.13600000023,
        "projectCumulative": 379070.70400000026
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 448844.88000000024,
        "projectCumulative": 388638.4480000002
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 458412.62400000024,
        "projectCumulative": 398206.1920000003
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 467980.36800000025,
        "projectCumulative": 407773.9360000002
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 477548.11200000026,
        "projectCumulative": 417341.6800000003
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 487115.85600000026,
        "projectCumulative": 426909.42400000023
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 496683.60000000027,
        "projectCumulative": 436477.1680000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 506251.3440000003,
        "projectCumulative": 446044.91200000024
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 515819.0880000003,
        "projectCumulative": 455612.6560000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 525386.8320000003,
        "projectCumulative": 465180.40000000026
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9767.744,
        "ebit": 8959.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9567.744,
        "cumulative": 534954.5760000002,
        "projectCumulative": 474748.1440000002
      }
    ],
    "matureCash": 9567.744
  }
}