{
  "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": "13",
    "abbr": "GA",
    "name": "Georgia",
    "slug": "georgia",
    "region": "South",
    "population2025": 11302748,
    "population2024": 11204208,
    "populationChange": 98540,
    "populationGrowthPct": 0.8794909912418714,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.38,
        "hourly_mean": 33.47,
        "hourly_p25": 26.56,
        "hourly_p75": 38.33,
        "employment": 9230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6940
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.28,
        "hourly_mean": 16.56,
        "hourly_p25": 14.03,
        "hourly_p75": 18.19,
        "employment": 46350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7324
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.94,
        "hourly_mean": 13.12,
        "hourly_p25": 10.81,
        "hourly_p75": 14.25,
        "employment": 145030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7329
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.29,
        "hourly_mean": 14.4,
        "hourly_p25": 12.34,
        "hourly_p75": 17,
        "employment": 11300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7333
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.15,
        "hourly_mean": 23.6,
        "hourly_p25": 17.71,
        "hourly_p75": 27.78,
        "employment": 5810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7337
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.5,
        "hourly_mean": 16.54,
        "hourly_p25": 14.07,
        "hourly_p75": 18.02,
        "employment": 55660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7339
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.62,
        "hourly_mean": 20.59,
        "hourly_p25": 11.93,
        "hourly_p75": 23.43,
        "employment": 7910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7362
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.72,
        "hourly_mean": 16.09,
        "hourly_p25": 13.5,
        "hourly_p75": 17.99,
        "employment": 12180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7687
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/georgia"
  },
  "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__georgia.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": 16.62
      }
    ],
    "hours": 576,
    "wages": 9573.12,
    "payroll": 11296.2816,
    "fixed": 15296.2816,
    "depreciation": 808.3333333333334,
    "training": 1412.0352,
    "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",
        1412.0352
      ]
    ],
    "openingTotal": 60412.0352,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8122.9184000000005,
    "ebit": 7314.585066666667,
    "breakEvenRevenue": 19639.774308943088,
    "breakEvenUnits": 231.05616834050693,
    "breakEvenDaily": 9.627340347521121,
    "breakEvenUtilization": 0.5348522415289513,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8744.323199999997,
    "deficitMonth": 2,
    "buffer": 30592.5632,
    "reserve": 39336.886399999996,
    "funding": 99748.9216,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 48664.956800000014,
      "cash": 55964.95680000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5928.6016,
        "ebit": -6736.934933333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6128.6016,
        "cumulative": -6128.6016,
        "projectCumulative": -66540.6368
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2415.721599999997,
        "ebit": -3224.0549333333306,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2615.721599999997,
        "cumulative": -8744.323199999997,
        "projectCumulative": -69156.3584
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1097.158400000002,
        "ebit": 288.8250666666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 897.1584000000021,
        "cumulative": -7847.164799999995,
        "projectCumulative": -68259.2
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3907.4623999999985,
        "ebit": 3099.129066666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3707.4623999999985,
        "cumulative": -4139.7023999999965,
        "projectCumulative": -64551.73759999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5780.998400000006,
        "ebit": 4972.665066666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5580.998400000006,
        "cumulative": 1441.2960000000094,
        "projectCumulative": -58970.73919999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7186.1504,
        "ebit": 6377.817066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6986.1504,
        "cumulative": 8427.44640000001,
        "projectCumulative": -51984.58879999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 16350.36480000001,
        "projectCumulative": -44061.67039999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 24273.283200000013,
        "projectCumulative": -36138.751999999986
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 32196.201600000015,
        "projectCumulative": -28215.833599999984
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 40119.12000000002,
        "projectCumulative": -20292.91519999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 48042.03840000002,
        "projectCumulative": -12369.996799999979
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 55964.95680000002,
        "projectCumulative": -4447.078399999977
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 63887.875200000024,
        "projectCumulative": 3475.8400000000256
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 71810.79360000002,
        "projectCumulative": 11398.75840000002
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 79733.71200000001,
        "projectCumulative": 19321.676800000016
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 87656.63040000001,
        "projectCumulative": 27244.59520000001
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 95579.5488,
        "projectCumulative": 35167.513600000006
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 103502.4672,
        "projectCumulative": 43090.432
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 111425.3856,
        "projectCumulative": 51013.350399999996
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 119348.30399999999,
        "projectCumulative": 58936.26879999999
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 127271.22239999998,
        "projectCumulative": 66859.18719999999
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 135194.1408,
        "projectCumulative": 74782.1056
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 143117.0592,
        "projectCumulative": 82705.02399999999
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 151039.97759999998,
        "projectCumulative": 90627.94239999999
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 158962.89599999998,
        "projectCumulative": 98550.86079999998
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 166885.81439999997,
        "projectCumulative": 106473.77919999998
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 174808.73279999997,
        "projectCumulative": 114396.69759999997
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 182731.65119999996,
        "projectCumulative": 122319.61599999997
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 190654.56959999996,
        "projectCumulative": 130242.53439999996
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 198577.48799999995,
        "projectCumulative": 138165.45279999997
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 206500.40639999995,
        "projectCumulative": 146088.37119999994
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 214423.32479999994,
        "projectCumulative": 154011.28959999996
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 222346.24319999994,
        "projectCumulative": 161934.20799999993
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 230269.16159999993,
        "projectCumulative": 169857.12639999995
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 238192.07999999993,
        "projectCumulative": 177780.04479999992
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 246114.99839999992,
        "projectCumulative": 185702.96319999994
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 254037.91679999992,
        "projectCumulative": 193625.8815999999
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 261960.8351999999,
        "projectCumulative": 201548.79999999993
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 269883.75359999994,
        "projectCumulative": 209471.71839999995
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 277806.67199999996,
        "projectCumulative": 217394.63679999998
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 285729.5904,
        "projectCumulative": 225317.5552
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 293652.5088,
        "projectCumulative": 233240.47360000003
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 301575.42720000003,
        "projectCumulative": 241163.39200000005
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 309498.34560000006,
        "projectCumulative": 249086.31040000007
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 317421.2640000001,
        "projectCumulative": 257009.2288000001
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 325344.1824000001,
        "projectCumulative": 264932.1472000001
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 333267.10080000013,
        "projectCumulative": 272855.06560000015
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 341190.01920000016,
        "projectCumulative": 280777.9840000002
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 349112.9376000002,
        "projectCumulative": 288700.9024000002
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 357035.8560000002,
        "projectCumulative": 296623.8208000002
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 364958.7744000002,
        "projectCumulative": 304546.73920000024
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 372881.69280000025,
        "projectCumulative": 312469.65760000027
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 380804.6112000003,
        "projectCumulative": 320392.5760000003
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 388727.5296000003,
        "projectCumulative": 328315.4944000003
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 396650.4480000003,
        "projectCumulative": 336238.41280000034
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 404573.36640000035,
        "projectCumulative": 344161.33120000036
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 412496.2848000004,
        "projectCumulative": 352084.2496000004
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 420419.2032000004,
        "projectCumulative": 360007.1680000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 428342.1216000004,
        "projectCumulative": 367930.08640000044
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8122.9184000000005,
        "ebit": 7314.585066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7922.9184000000005,
        "cumulative": 436265.04000000044,
        "projectCumulative": 375853.00480000046
      }
    ],
    "matureCash": 7922.9184000000005
  }
}