{
  "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": "18",
    "abbr": "IN",
    "name": "Indiana",
    "slug": "indiana",
    "region": "Midwest",
    "population2025": 6973333,
    "population2024": 6934754,
    "populationChange": 38579,
    "populationGrowthPct": 0.5563138937588752,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.34,
        "hourly_mean": 35.05,
        "hourly_p25": 26.75,
        "hourly_p75": 42.32,
        "employment": 4990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9739
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.91,
        "hourly_mean": 16.42,
        "hourly_p25": 13.77,
        "hourly_p75": 18.07,
        "employment": 26960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10122
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.84,
        "hourly_mean": 13.93,
        "hourly_p25": 11.84,
        "hourly_p75": 15.96,
        "employment": 97290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10127
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.17,
        "hourly_mean": 14.28,
        "hourly_p25": 12.71,
        "hourly_p75": 16.61,
        "employment": 7000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10131
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.31,
        "hourly_mean": 25.91,
        "hourly_p25": 20.75,
        "hourly_p75": 29.64,
        "employment": 2840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10135
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.53,
        "hourly_mean": 17.69,
        "hourly_p25": 14.79,
        "hourly_p75": 19.67,
        "employment": 49220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10137
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.78,
        "hourly_mean": 17.65,
        "hourly_p25": 13.45,
        "hourly_p75": 21.59,
        "employment": 5920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10163
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.8,
        "hourly_mean": 17.35,
        "hourly_p25": 13.87,
        "hourly_p75": 19.91,
        "employment": 7520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10487
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/indiana"
  },
  "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__indiana.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": 15.78
      }
    ],
    "hours": 576,
    "wages": 9089.279999999999,
    "payroll": 10725.350399999998,
    "fixed": 14725.350399999998,
    "depreciation": 808.3333333333334,
    "training": 1340.6687999999997,
    "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",
        1340.6687999999997
      ]
    ],
    "openingTotal": 60340.6688,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8693.849600000003,
    "ebit": 7885.51626666667,
    "breakEvenRevenue": 18943.516747967475,
    "breakEvenUnits": 222.8649029172644,
    "breakEvenDaily": 9.286037621552683,
    "breakEvenUtilization": 0.5158909789751491,
    "utilization": 0.7777777777777778,
    "peakDeficit": 7602.460799999992,
    "deficitMonth": 2,
    "buffer": 29450.700799999995,
    "reserve": 37053.161599999985,
    "funding": 97393.83039999998,
    "payback": 12,
    "year1": {
      "revenue": 295024.8,
      "ebit": 55516.131200000054,
      "cash": 62816.13120000004
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5357.670399999997,
        "ebit": -6166.00373333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5557.670399999997,
        "cumulative": -5557.670399999997,
        "projectCumulative": -65898.3392
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -1844.7903999999944,
        "ebit": -2653.123733333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2044.7903999999944,
        "cumulative": -7602.460799999992,
        "projectCumulative": -67943.12959999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1668.0896000000048,
        "ebit": 859.7562666666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1468.0896000000048,
        "cumulative": -6134.371199999987,
        "projectCumulative": -66475.03999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 4478.393600000001,
        "ebit": 3670.0602666666678,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4278.393600000001,
        "cumulative": -1855.9775999999856,
        "projectCumulative": -62196.64639999998
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 6351.929600000009,
        "ebit": 5543.596266666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6151.929600000009,
        "cumulative": 4295.952000000023,
        "projectCumulative": -56044.71679999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7757.081600000003,
        "ebit": 6948.74826666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7557.081600000003,
        "cumulative": 11853.033600000026,
        "projectCumulative": -48487.635199999975
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 20346.88320000003,
        "projectCumulative": -39993.785599999974
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 28840.732800000034,
        "projectCumulative": -31499.935999999965
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 37334.582400000036,
        "projectCumulative": -23006.086399999964
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 45828.43200000004,
        "projectCumulative": -14512.236799999962
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 54322.28160000004,
        "projectCumulative": -6018.387199999961
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 62816.13120000004,
        "projectCumulative": 2475.4624000000404
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 71309.98080000005,
        "projectCumulative": 10969.312000000049
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 79803.83040000005,
        "projectCumulative": 19463.16160000005
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 88297.68000000005,
        "projectCumulative": 27957.01120000005
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 96791.52960000005,
        "projectCumulative": 36450.86080000005
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 105285.37920000005,
        "projectCumulative": 44944.710400000055
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 113779.22880000006,
        "projectCumulative": 53438.560000000056
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 122273.07840000006,
        "projectCumulative": 61932.40960000006
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 130766.92800000006,
        "projectCumulative": 70426.25920000006
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 139260.77760000006,
        "projectCumulative": 78920.10880000006
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 147754.62720000008,
        "projectCumulative": 87413.95840000008
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 156248.4768000001,
        "projectCumulative": 95907.80800000009
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 164742.3264000001,
        "projectCumulative": 104401.65760000011
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 173236.17600000012,
        "projectCumulative": 112895.50720000012
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 181730.02560000014,
        "projectCumulative": 121389.35680000014
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 190223.87520000016,
        "projectCumulative": 129883.20640000016
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 198717.72480000017,
        "projectCumulative": 138377.05600000016
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 207211.5744000002,
        "projectCumulative": 146870.90560000017
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 215705.4240000002,
        "projectCumulative": 155364.7552000002
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 224199.27360000022,
        "projectCumulative": 163858.6048000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 232693.12320000023,
        "projectCumulative": 172352.45440000022
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 241186.97280000025,
        "projectCumulative": 180846.30400000024
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 249680.82240000027,
        "projectCumulative": 189340.15360000025
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 258174.67200000028,
        "projectCumulative": 197834.00320000027
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 266668.52160000027,
        "projectCumulative": 206327.85280000028
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 275162.3712000003,
        "projectCumulative": 214821.7024000003
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 283656.2208000003,
        "projectCumulative": 223315.55200000032
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 292150.0704000003,
        "projectCumulative": 231809.40160000033
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 300643.92000000033,
        "projectCumulative": 240303.25120000035
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 309137.76960000035,
        "projectCumulative": 248797.10080000036
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 317631.61920000036,
        "projectCumulative": 257290.95040000038
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 326125.4688000004,
        "projectCumulative": 265784.8000000004
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 334619.3184000004,
        "projectCumulative": 274278.6496000004
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 343113.1680000004,
        "projectCumulative": 282772.4992000004
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 351607.0176000004,
        "projectCumulative": 291266.34880000044
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 360100.86720000044,
        "projectCumulative": 299760.19840000046
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 368594.71680000046,
        "projectCumulative": 308254.0480000005
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 377088.5664000005,
        "projectCumulative": 316747.8976000005
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 385582.4160000005,
        "projectCumulative": 325241.7472000005
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 394076.2656000005,
        "projectCumulative": 333735.5968000005
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 402570.1152000005,
        "projectCumulative": 342229.44640000054
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 411063.96480000054,
        "projectCumulative": 350723.29600000056
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 419557.81440000056,
        "projectCumulative": 359217.1456000006
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 428051.6640000006,
        "projectCumulative": 367710.9952000006
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 436545.5136000006,
        "projectCumulative": 376204.8448000006
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 445039.3632000006,
        "projectCumulative": 384698.6944000006
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 453533.2128000006,
        "projectCumulative": 393192.54400000063
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 462027.06240000064,
        "projectCumulative": 401686.39360000065
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8693.849600000003,
        "ebit": 7885.51626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8493.849600000003,
        "cumulative": 470520.91200000065,
        "projectCumulative": 410180.24320000067
      }
    ],
    "matureCash": 8493.849600000003
  }
}