{
  "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": "16",
    "abbr": "ID",
    "name": "Idaho",
    "slug": "idaho",
    "region": "West",
    "population2025": 2029733,
    "population2024": 2000872,
    "populationChange": 28861,
    "populationGrowthPct": 1.4424211043984725,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.72,
        "hourly_mean": 35.51,
        "hourly_p25": 26.44,
        "hourly_p75": 44.53,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8297
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.52,
        "hourly_mean": 17.77,
        "hourly_p25": 14.35,
        "hourly_p75": 20.41,
        "employment": 8130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8622
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 13.76,
        "hourly_p25": 10.94,
        "hourly_p75": 15.96,
        "employment": 25810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8626
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.39,
        "hourly_mean": 15.17,
        "hourly_p25": 12,
        "hourly_p75": 18.25,
        "employment": 2730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8630
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.27,
        "hourly_mean": 24.66,
        "hourly_p25": 20.3,
        "hourly_p75": 28.02,
        "employment": 1220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8633
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.36,
        "hourly_mean": 18.01,
        "hourly_p25": 15.5,
        "hourly_p75": 19,
        "employment": 10800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8635
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.06,
        "hourly_mean": 17.18,
        "hourly_p25": 13.21,
        "hourly_p75": 18.13,
        "employment": 2250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8652
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.13,
        "hourly_mean": 17.24,
        "hourly_p25": 14.53,
        "hourly_p75": 19.42,
        "employment": 2840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8923
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/idaho"
  },
  "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__idaho.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": 17.06
      }
    ],
    "hours": 576,
    "wages": 9826.56,
    "payroll": 11595.340799999998,
    "fixed": 15595.340799999998,
    "depreciation": 808.3333333333334,
    "training": 1449.4175999999998,
    "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",
        1449.4175999999998
      ]
    ],
    "openingTotal": 60449.4176,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7823.859200000003,
    "ebit": 7015.52586666667,
    "breakEvenRevenue": 20004.480650406498,
    "breakEvenUnits": 235.34683118125292,
    "breakEvenDaily": 9.806117965885539,
    "breakEvenUtilization": 0.5447843314380855,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9342.441599999993,
    "deficitMonth": 2,
    "buffer": 31190.681599999996,
    "reserve": 40533.12319999999,
    "funding": 100982.54079999999,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 45076.24640000004,
      "cash": 52376.24640000005
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6227.660799999998,
        "ebit": -7035.994133333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6427.660799999998,
        "cumulative": -6427.660799999998,
        "projectCumulative": -66877.0784
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2714.780799999995,
        "ebit": -3523.1141333333285,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2914.780799999995,
        "cumulative": -9342.441599999993,
        "projectCumulative": -69791.85919999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 798.0992000000042,
        "ebit": -10.234133333329169,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 598.0992000000042,
        "cumulative": -8744.342399999989,
        "projectCumulative": -69193.76
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3608.4032000000007,
        "ebit": 2800.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3408.4032000000007,
        "cumulative": -5335.939199999988,
        "projectCumulative": -65785.3568
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5481.939200000008,
        "ebit": 4673.605866666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5281.939200000008,
        "cumulative": -53.99999999997999,
        "projectCumulative": -60503.41759999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6887.091200000003,
        "ebit": 6078.7578666666695,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6687.091200000003,
        "cumulative": 6633.091200000023,
        "projectCumulative": -53816.326399999976
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 14256.950400000025,
        "projectCumulative": -46192.46719999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 21880.80960000003,
        "projectCumulative": -38568.60799999997
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 29504.668800000032,
        "projectCumulative": -30944.74879999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 37128.528000000035,
        "projectCumulative": -23320.889599999966
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 44752.38720000004,
        "projectCumulative": -15697.03039999996
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 52376.24640000005,
        "projectCumulative": -8073.171199999953
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 60000.10560000005,
        "projectCumulative": -449.31199999994715
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 67623.96480000006,
        "projectCumulative": 7174.547200000059
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 75247.82400000007,
        "projectCumulative": 14798.406400000065
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 82871.68320000007,
        "projectCumulative": 22422.26560000007
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 90495.54240000008,
        "projectCumulative": 30046.124800000078
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 98119.40160000008,
        "projectCumulative": 37669.984000000084
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 105743.26080000009,
        "projectCumulative": 45293.84320000009
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 113367.1200000001,
        "projectCumulative": 52917.7024000001
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 120990.9792000001,
        "projectCumulative": 60541.5616000001
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 128614.83840000011,
        "projectCumulative": 68165.42080000011
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 136238.6976000001,
        "projectCumulative": 75789.2800000001
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 143862.5568000001,
        "projectCumulative": 83413.1392000001
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 151486.4160000001,
        "projectCumulative": 91036.99840000011
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 159110.27520000012,
        "projectCumulative": 98660.85760000012
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 166734.13440000013,
        "projectCumulative": 106284.71680000013
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 174357.99360000013,
        "projectCumulative": 113908.57600000013
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 181981.85280000014,
        "projectCumulative": 121532.43520000014
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 189605.71200000015,
        "projectCumulative": 129156.29440000014
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 197229.57120000015,
        "projectCumulative": 136780.15360000014
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 204853.43040000016,
        "projectCumulative": 144404.01280000014
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 212477.28960000016,
        "projectCumulative": 152027.87200000015
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 220101.14880000017,
        "projectCumulative": 159651.73120000015
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 227725.00800000018,
        "projectCumulative": 167275.59040000016
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 235348.86720000018,
        "projectCumulative": 174899.44960000017
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 242972.7264000002,
        "projectCumulative": 182523.30880000017
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 250596.5856000002,
        "projectCumulative": 190147.16800000018
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 258220.4448000002,
        "projectCumulative": 197771.0272000002
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 265844.3040000002,
        "projectCumulative": 205394.8864000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 273468.1632000002,
        "projectCumulative": 213018.7456000002
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 281092.0224000002,
        "projectCumulative": 220642.6048000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 288715.8816000002,
        "projectCumulative": 228266.4640000002
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 296339.7408000002,
        "projectCumulative": 235890.32320000022
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 303963.6000000002,
        "projectCumulative": 243514.18240000022
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 311587.4592000002,
        "projectCumulative": 251138.04160000023
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 319211.3184000002,
        "projectCumulative": 258761.90080000024
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 326835.1776000002,
        "projectCumulative": 266385.76000000024
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 334459.03680000023,
        "projectCumulative": 274009.61920000025
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 342082.89600000024,
        "projectCumulative": 281633.47840000025
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 349706.75520000025,
        "projectCumulative": 289257.33760000026
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 357330.61440000025,
        "projectCumulative": 296881.19680000027
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 364954.47360000026,
        "projectCumulative": 304505.0560000003
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 372578.33280000027,
        "projectCumulative": 312128.9152000003
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 380202.1920000003,
        "projectCumulative": 319752.7744000003
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 387826.0512000003,
        "projectCumulative": 327376.6336000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 395449.9104000003,
        "projectCumulative": 335000.4928000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 403073.7696000003,
        "projectCumulative": 342624.3520000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 410697.6288000003,
        "projectCumulative": 350248.2112000003
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7823.859200000003,
        "ebit": 7015.52586666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7623.859200000003,
        "cumulative": 418321.4880000003,
        "projectCumulative": 357872.0704000003
      }
    ],
    "matureCash": 7623.859200000003
  }
}