{
  "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": "19",
    "abbr": "IA",
    "name": "Iowa",
    "slug": "iowa",
    "region": "Midwest",
    "population2025": 3238387,
    "population2024": 3230454,
    "populationChange": 7933,
    "populationGrowthPct": 0.24556919863276683,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 32.07,
        "hourly_mean": 33.63,
        "hourly_p25": 25.41,
        "hourly_p75": 37.43,
        "employment": 1760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10523
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.15,
        "hourly_mean": 17.16,
        "hourly_p25": 14.6,
        "hourly_p75": 18.36,
        "employment": 12270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10887
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.65,
        "hourly_mean": 13.91,
        "hourly_p25": 12.57,
        "hourly_p75": 16.08,
        "employment": 40290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10892
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.09,
        "hourly_mean": 14.01,
        "hourly_p25": 12.61,
        "hourly_p75": 16.22,
        "employment": 3290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10896
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.69,
        "hourly_mean": 23.8,
        "hourly_p25": 18.77,
        "hourly_p75": 27.94,
        "employment": 2000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10900
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.01,
        "hourly_mean": 17.64,
        "hourly_p25": 14.56,
        "hourly_p75": 19.99,
        "employment": 23960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10902
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.17,
        "hourly_mean": 19.43,
        "hourly_p25": 14.27,
        "hourly_p75": 23.36,
        "employment": 2930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10928
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 17.33,
        "hourly_p25": 14.79,
        "hourly_p75": 17.96,
        "employment": 4190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11230
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/iowa"
  },
  "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__iowa.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": 17.17
      }
    ],
    "hours": 576,
    "wages": 9889.920000000002,
    "payroll": 11670.1056,
    "fixed": 15670.1056,
    "depreciation": 808.3333333333334,
    "training": 1458.7632,
    "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",
        1458.7632
      ]
    ],
    "openingTotal": 60458.7632,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7749.0944,
    "ebit": 6940.761066666667,
    "breakEvenRevenue": 20095.657235772356,
    "breakEvenUnits": 236.41949689143948,
    "breakEvenDaily": 9.850812370476644,
    "breakEvenUtilization": 0.5472673539153692,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9491.971199999998,
    "deficitMonth": 2,
    "buffer": 31340.2112,
    "reserve": 40832.1824,
    "funding": 101290.9456,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 44179.06880000001,
      "cash": 51479.068800000015
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6302.4256000000005,
        "ebit": -7110.7589333333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6502.4256000000005,
        "cumulative": -6502.4256000000005,
        "projectCumulative": -66961.1888
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2789.5455999999976,
        "ebit": -3597.878933333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2989.5455999999976,
        "cumulative": -9491.971199999998,
        "projectCumulative": -69950.7344
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 723.3344000000016,
        "ebit": -84.99893333333182,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 523.3344000000016,
        "cumulative": -8968.636799999997,
        "projectCumulative": -69427.4
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3533.638399999998,
        "ebit": 2725.3050666666645,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3333.638399999998,
        "cumulative": -5634.998399999999,
        "projectCumulative": -66093.7616
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5407.174400000005,
        "ebit": 4598.841066666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5207.174400000005,
        "cumulative": -427.82399999999325,
        "projectCumulative": -60886.587199999994
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6812.3264,
        "ebit": 6003.993066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6612.3264,
        "cumulative": 6184.502400000007,
        "projectCumulative": -54274.2608
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 13733.596800000007,
        "projectCumulative": -46725.166399999995
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 21282.69120000001,
        "projectCumulative": -39176.07199999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 28831.78560000001,
        "projectCumulative": -31626.97759999999
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 36380.88000000001,
        "projectCumulative": -24077.88319999999
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 43929.974400000014,
        "projectCumulative": -16528.788799999988
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 51479.068800000015,
        "projectCumulative": -8979.694399999986
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 59028.16320000002,
        "projectCumulative": -1430.599999999984
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 66577.25760000001,
        "projectCumulative": 6118.4944000000105
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 74126.35200000001,
        "projectCumulative": 13667.588800000012
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 81675.44640000002,
        "projectCumulative": 21216.683200000014
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 89224.54080000002,
        "projectCumulative": 28765.777600000016
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 96773.63520000002,
        "projectCumulative": 36314.87200000002
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 104322.72960000002,
        "projectCumulative": 43863.96640000002
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 111871.82400000002,
        "projectCumulative": 51413.06080000002
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 119420.91840000002,
        "projectCumulative": 58962.15520000002
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 126970.01280000003,
        "projectCumulative": 66511.24960000002
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 134519.10720000003,
        "projectCumulative": 74060.34400000003
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 142068.20160000003,
        "projectCumulative": 81609.43840000003
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 149617.29600000003,
        "projectCumulative": 89158.53280000003
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 157166.39040000003,
        "projectCumulative": 96707.62720000003
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 164715.48480000003,
        "projectCumulative": 104256.72160000003
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 172264.57920000004,
        "projectCumulative": 111805.81600000004
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 179813.67360000004,
        "projectCumulative": 119354.91040000004
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 187362.76800000004,
        "projectCumulative": 126904.00480000004
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 194911.86240000004,
        "projectCumulative": 134453.09920000006
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 202460.95680000004,
        "projectCumulative": 142002.19360000006
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 210010.05120000005,
        "projectCumulative": 149551.28800000006
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 217559.14560000005,
        "projectCumulative": 157100.38240000006
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 225108.24000000005,
        "projectCumulative": 164649.47680000006
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 232657.33440000005,
        "projectCumulative": 172198.57120000006
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 240206.42880000005,
        "projectCumulative": 179747.66560000007
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 247755.52320000005,
        "projectCumulative": 187296.76000000007
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 255304.61760000006,
        "projectCumulative": 194845.85440000007
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 262853.71200000006,
        "projectCumulative": 202394.94880000007
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 270402.80640000006,
        "projectCumulative": 209944.04320000007
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 277951.90080000006,
        "projectCumulative": 217493.13760000007
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 285500.99520000006,
        "projectCumulative": 225042.23200000008
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 293050.08960000006,
        "projectCumulative": 232591.32640000008
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 300599.18400000007,
        "projectCumulative": 240140.42080000008
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 308148.27840000007,
        "projectCumulative": 247689.51520000008
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 315697.37280000007,
        "projectCumulative": 255238.60960000008
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 323246.4672000001,
        "projectCumulative": 262787.7040000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 330795.5616000001,
        "projectCumulative": 270336.7984000001
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 338344.6560000001,
        "projectCumulative": 277885.8928000001
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 345893.7504000001,
        "projectCumulative": 285434.9872000001
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 353442.8448000001,
        "projectCumulative": 292984.0816000001
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 360991.9392000001,
        "projectCumulative": 300533.1760000001
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 368541.0336000001,
        "projectCumulative": 308082.2704000001
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 376090.1280000001,
        "projectCumulative": 315631.3648000001
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 383639.2224000001,
        "projectCumulative": 323180.4592000001
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 391188.3168000001,
        "projectCumulative": 330729.5536000001
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 398737.4112000001,
        "projectCumulative": 338278.6480000001
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 406286.5056000001,
        "projectCumulative": 345827.7424000001
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7749.0944,
        "ebit": 6940.761066666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7549.0944,
        "cumulative": 413835.6000000001,
        "projectCumulative": 353376.8368000001
      }
    ],
    "matureCash": 7549.0944
  }
}