{
  "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": "21",
    "abbr": "KY",
    "name": "Kentucky",
    "slug": "kentucky",
    "region": "South",
    "population2025": 4606864,
    "population2024": 4584046,
    "populationChange": 22818,
    "populationGrowthPct": 0.4977698740370462,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.85,
        "hourly_mean": 34.43,
        "hourly_p25": 28.31,
        "hourly_p75": 39.15,
        "employment": 1680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11963
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.65,
        "hourly_mean": 16.2,
        "hourly_p25": 13.87,
        "hourly_p75": 17.88,
        "employment": 13510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12329
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.04,
        "hourly_mean": 12.93,
        "hourly_p25": 10.96,
        "hourly_p75": 14.27,
        "employment": 41860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12333
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.97,
        "hourly_mean": 14.04,
        "hourly_p25": 11.75,
        "hourly_p75": 16.25,
        "employment": 4890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12337
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.05,
        "hourly_mean": 22.99,
        "hourly_p25": 17.99,
        "hourly_p75": 26.76,
        "employment": 2920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12340
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.54,
        "hourly_mean": 16.71,
        "hourly_p25": 14.05,
        "hourly_p75": 18.18,
        "employment": 25750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12342
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.35,
        "hourly_mean": 19.9,
        "hourly_p25": 12.85,
        "hourly_p75": 20.3,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12363
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.57,
        "hourly_mean": 17.33,
        "hourly_p25": 14.06,
        "hourly_p75": 19.17,
        "employment": 5580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12664
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kentucky"
  },
  "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__kentucky.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": 14.35
      }
    ],
    "hours": 576,
    "wages": 8265.6,
    "payroll": 9753.408,
    "fixed": 13753.408,
    "depreciation": 808.3333333333334,
    "training": 1219.176,
    "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",
        1219.176
      ]
    ],
    "openingTotal": 60219.176,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9665.792000000001,
    "ebit": 8857.458666666667,
    "breakEvenRevenue": 17758.221138211382,
    "breakEvenUnits": 208.92024868483978,
    "breakEvenDaily": 8.705010361868323,
    "breakEvenUtilization": 0.48361168677046246,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5658.5759999999955,
    "deficitMonth": 2,
    "buffer": 27506.816,
    "reserve": 33165.39199999999,
    "funding": 93384.568,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 67179.44000000002,
      "cash": 74479.44000000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4385.727999999999,
        "ebit": -5194.061333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4585.727999999999,
        "cumulative": -4585.727999999999,
        "projectCumulative": -64804.903999999995
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -872.8479999999963,
        "ebit": -1681.1813333333298,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1072.8479999999963,
        "cumulative": -5658.5759999999955,
        "projectCumulative": -65877.752
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2640.032000000003,
        "ebit": 1831.6986666666694,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2440.032000000003,
        "cumulative": -3218.5439999999926,
        "projectCumulative": -63437.719999999994
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5450.335999999999,
        "ebit": 4642.002666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5250.335999999999,
        "cumulative": 2031.7920000000067,
        "projectCumulative": -58187.38399999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7323.872000000007,
        "ebit": 6515.538666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7123.872000000007,
        "cumulative": 9155.664000000013,
        "projectCumulative": -51063.51199999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8729.024000000001,
        "ebit": 7920.690666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8529.024000000001,
        "cumulative": 17684.688000000016,
        "projectCumulative": -42534.48799999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 27150.480000000018,
        "projectCumulative": -33068.69599999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 36616.27200000002,
        "projectCumulative": -23602.90399999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 46082.06400000002,
        "projectCumulative": -14137.11199999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 55547.85600000002,
        "projectCumulative": -4671.319999999978
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 65013.64800000002,
        "projectCumulative": 4794.472000000023
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 74479.44000000003,
        "projectCumulative": 14260.264000000032
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 83945.23200000003,
        "projectCumulative": 23726.056000000033
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 93411.02400000003,
        "projectCumulative": 33191.848000000035
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 102876.81600000004,
        "projectCumulative": 42657.640000000036
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 112342.60800000004,
        "projectCumulative": 52123.43200000004
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 121808.40000000004,
        "projectCumulative": 61589.22400000004
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 131274.19200000004,
        "projectCumulative": 71055.01600000003
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 140739.98400000005,
        "projectCumulative": 80520.80800000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 150205.77600000007,
        "projectCumulative": 89986.60000000006
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 159671.5680000001,
        "projectCumulative": 99452.39200000008
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 169137.3600000001,
        "projectCumulative": 108918.1840000001
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 178603.15200000012,
        "projectCumulative": 118383.97600000011
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 188068.94400000013,
        "projectCumulative": 127849.76800000013
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 197534.73600000015,
        "projectCumulative": 137315.56000000014
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 207000.52800000017,
        "projectCumulative": 146781.35200000016
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 216466.32000000018,
        "projectCumulative": 156247.14400000017
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 225932.1120000002,
        "projectCumulative": 165712.9360000002
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 235397.9040000002,
        "projectCumulative": 175178.7280000002
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 244863.69600000023,
        "projectCumulative": 184644.52000000022
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 254329.48800000024,
        "projectCumulative": 194110.31200000024
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 263795.28000000026,
        "projectCumulative": 203576.10400000025
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 273261.0720000003,
        "projectCumulative": 213041.89600000027
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 282726.8640000003,
        "projectCumulative": 222507.6880000003
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 292192.6560000003,
        "projectCumulative": 231973.4800000003
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 301658.4480000003,
        "projectCumulative": 241439.27200000032
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 311124.24000000034,
        "projectCumulative": 250905.06400000033
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 320590.03200000036,
        "projectCumulative": 260370.85600000035
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 330055.8240000004,
        "projectCumulative": 269836.6480000004
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 339521.6160000004,
        "projectCumulative": 279302.4400000004
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 348987.4080000004,
        "projectCumulative": 288768.2320000004
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 358453.2000000004,
        "projectCumulative": 298234.02400000044
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 367918.99200000043,
        "projectCumulative": 307699.81600000046
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 377384.78400000045,
        "projectCumulative": 317165.6080000005
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 386850.57600000047,
        "projectCumulative": 326631.4000000005
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 396316.3680000005,
        "projectCumulative": 336097.1920000005
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 405782.1600000005,
        "projectCumulative": 345562.9840000005
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 415247.9520000005,
        "projectCumulative": 355028.77600000054
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 424713.74400000053,
        "projectCumulative": 364494.56800000055
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 434179.53600000055,
        "projectCumulative": 373960.36000000057
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 443645.32800000056,
        "projectCumulative": 383426.1520000006
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 453111.1200000006,
        "projectCumulative": 392891.9440000006
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 462576.9120000006,
        "projectCumulative": 402357.7360000006
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 472042.7040000006,
        "projectCumulative": 411823.52800000063
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 481508.4960000006,
        "projectCumulative": 421289.32000000065
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 490974.28800000064,
        "projectCumulative": 430755.11200000066
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 500440.08000000066,
        "projectCumulative": 440220.9040000007
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 509905.8720000007,
        "projectCumulative": 449686.6960000007
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 519371.6640000007,
        "projectCumulative": 459152.4880000007
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9665.792000000001,
        "ebit": 8857.458666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9465.792000000001,
        "cumulative": 528837.4560000007,
        "projectCumulative": 468618.2800000007
      }
    ],
    "matureCash": 9465.792000000001
  }
}