{
  "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": "20",
    "abbr": "KS",
    "name": "Kansas",
    "slug": "kansas",
    "region": "Midwest",
    "population2025": 2977220,
    "population2024": 2965252,
    "populationChange": 11968,
    "populationGrowthPct": 0.40360819249090074,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.81,
        "hourly_mean": 35.81,
        "hourly_p25": 27.05,
        "hourly_p75": 41.44,
        "employment": 1540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11264
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.89,
        "hourly_mean": 16.78,
        "hourly_p25": 14.27,
        "hourly_p75": 18,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11606
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.26,
        "hourly_mean": 13.07,
        "hourly_p25": 11.05,
        "hourly_p75": 14.07,
        "employment": 47140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11610
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.49,
        "hourly_mean": 13.94,
        "hourly_p25": 11.03,
        "hourly_p75": 16.55,
        "employment": 2480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11614
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.93,
        "hourly_mean": 25.74,
        "hourly_p25": 20.7,
        "hourly_p75": 29.45,
        "employment": 1570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11617
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.8,
        "hourly_p25": 14.44,
        "hourly_p75": 18.01,
        "employment": 17220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11619
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.28,
        "hourly_mean": 19.22,
        "hourly_p25": 12.83,
        "hourly_p75": 23.08,
        "employment": 2190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11639
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.96,
        "hourly_mean": 18.02,
        "hourly_p25": 15.28,
        "hourly_p75": 20.55,
        "employment": 6410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11930
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kansas"
  },
  "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__kansas.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 14,
      "price": 85,
      "rent": 2500,
      "variable": 0.18,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576,
        "hourly": 14.28
      }
    ],
    "hours": 576,
    "wages": 8225.279999999999,
    "payroll": 9705.830399999999,
    "fixed": 13705.830399999999,
    "depreciation": 808.3333333333334,
    "training": 1213.2287999999999,
    "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",
        1213.2287999999999
      ]
    ],
    "openingTotal": 60213.2288,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9713.369600000002,
    "ebit": 8905.036266666668,
    "breakEvenRevenue": 17700.199674796746,
    "breakEvenUnits": 208.23764323290288,
    "breakEvenDaily": 8.67656846803762,
    "breakEvenUtilization": 0.4820315815576456,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5563.420799999994,
    "deficitMonth": 2,
    "buffer": 27411.660799999998,
    "reserve": 32975.08159999999,
    "funding": 93188.31039999999,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 67750.37120000004,
      "cash": 75050.37120000004
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4338.150399999999,
        "ebit": -5146.483733333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4538.150399999999,
        "cumulative": -4538.150399999999,
        "projectCumulative": -64751.379199999996
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -825.2703999999958,
        "ebit": -1633.6037333333293,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1025.2703999999958,
        "cumulative": -5563.420799999994,
        "projectCumulative": -65776.64959999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2687.6096000000034,
        "ebit": 1879.27626666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2487.6096000000034,
        "cumulative": -3075.811199999991,
        "projectCumulative": -63289.039999999986
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5497.9136,
        "ebit": 4689.580266666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5297.9136,
        "cumulative": 2222.102400000009,
        "projectCumulative": -57991.12639999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7371.449600000007,
        "ebit": 6563.116266666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7171.449600000007,
        "cumulative": 9393.552000000016,
        "projectCumulative": -50819.67679999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8776.601600000002,
        "ebit": 7968.268266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8576.601600000002,
        "cumulative": 17970.15360000002,
        "projectCumulative": -42243.07519999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 27483.52320000002,
        "projectCumulative": -32729.705599999976
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 36996.89280000002,
        "projectCumulative": -23216.335999999974
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 46510.26240000002,
        "projectCumulative": -13702.966399999976
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 56023.63200000003,
        "projectCumulative": -4189.59679999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 65537.00160000003,
        "projectCumulative": 5323.772800000035
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 75050.37120000004,
        "projectCumulative": 14837.14240000004
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 84563.74080000004,
        "projectCumulative": 24350.512000000046
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 94077.11040000005,
        "projectCumulative": 33863.88160000005
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 103590.48000000005,
        "projectCumulative": 43377.25120000006
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 113103.84960000006,
        "projectCumulative": 52890.62080000006
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 122617.21920000007,
        "projectCumulative": 62403.99040000007
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 132130.58880000006,
        "projectCumulative": 71917.36000000006
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 141643.95840000006,
        "projectCumulative": 81430.72960000006
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 151157.32800000007,
        "projectCumulative": 90944.09920000007
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 160670.69760000007,
        "projectCumulative": 100457.46880000008
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 170184.06720000008,
        "projectCumulative": 109970.83840000008
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 179697.43680000008,
        "projectCumulative": 119484.20800000009
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 189210.8064000001,
        "projectCumulative": 128997.57760000009
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 198724.1760000001,
        "projectCumulative": 138510.9472000001
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 208237.5456000001,
        "projectCumulative": 148024.3168000001
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 217750.9152000001,
        "projectCumulative": 157537.68640000012
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 227264.2848000001,
        "projectCumulative": 167051.0560000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 236777.65440000012,
        "projectCumulative": 176564.42560000013
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 246291.02400000012,
        "projectCumulative": 186077.7952000001
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 255804.39360000013,
        "projectCumulative": 195591.16480000014
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 265317.7632000001,
        "projectCumulative": 205104.53440000012
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 274831.1328000001,
        "projectCumulative": 214617.9040000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 284344.50240000006,
        "projectCumulative": 224131.27360000007
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 293857.87200000003,
        "projectCumulative": 233644.64320000005
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 303371.2416,
        "projectCumulative": 243158.01280000003
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 312884.6112,
        "projectCumulative": 252671.3824
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 322397.98079999996,
        "projectCumulative": 262184.752
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 331911.35039999994,
        "projectCumulative": 271698.12159999995
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 341424.7199999999,
        "projectCumulative": 281211.49119999993
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 350938.0895999999,
        "projectCumulative": 290724.8607999999
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 360451.45919999987,
        "projectCumulative": 300238.2303999999
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 369964.82879999984,
        "projectCumulative": 309751.59999999986
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 379478.1983999998,
        "projectCumulative": 319264.96959999984
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 388991.5679999998,
        "projectCumulative": 328778.3391999998
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 398504.9375999998,
        "projectCumulative": 338291.7087999998
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 408018.30719999975,
        "projectCumulative": 347805.07839999977
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 417531.6767999997,
        "projectCumulative": 357318.44799999974
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 427045.0463999997,
        "projectCumulative": 366831.8175999997
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 436558.4159999997,
        "projectCumulative": 376345.1871999997
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 446071.78559999965,
        "projectCumulative": 385858.5567999997
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 455585.15519999963,
        "projectCumulative": 395371.92639999965
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 465098.5247999996,
        "projectCumulative": 404885.2959999996
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 474611.8943999996,
        "projectCumulative": 414398.6655999996
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 484125.26399999956,
        "projectCumulative": 423912.0351999996
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 493638.63359999954,
        "projectCumulative": 433425.40479999955
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 503152.0031999995,
        "projectCumulative": 442938.77439999953
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 512665.3727999995,
        "projectCumulative": 452452.1439999995
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 522178.74239999946,
        "projectCumulative": 461965.5135999995
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9713.369600000002,
        "ebit": 8905.036266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9513.369600000002,
        "cumulative": 531692.1119999995,
        "projectCumulative": 471478.8831999995
      }
    ],
    "matureCash": 9513.369600000002
  }
}