{
  "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": "22",
    "abbr": "LA",
    "name": "Louisiana",
    "slug": "louisiana",
    "region": "South",
    "population2025": 4618189,
    "population2024": 4614878,
    "populationChange": 3311,
    "populationGrowthPct": 0.07174620867551607,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.52,
        "hourly_mean": 32.29,
        "hourly_p25": 22.58,
        "hourly_p75": 37.5,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12697
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 13.97,
        "hourly_mean": 14.73,
        "hourly_p25": 12.43,
        "hourly_p75": 17.29,
        "employment": 14910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13041
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.96,
        "hourly_mean": 11.82,
        "hourly_p25": 10.47,
        "hourly_p75": 12.83,
        "employment": 45720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13046
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.71,
        "hourly_mean": 12.48,
        "hourly_p25": 10.5,
        "hourly_p75": 14.08,
        "employment": 4210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13050
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 18.58,
        "hourly_mean": 20.59,
        "hourly_p25": 14.69,
        "hourly_p75": 23.36,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13054
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.91,
        "hourly_mean": 14.56,
        "hourly_p25": 11.31,
        "hourly_p75": 16.59,
        "employment": 27610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13056
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 12.51,
        "hourly_mean": 13.27,
        "hourly_p25": 11.09,
        "hourly_p75": 14.2,
        "employment": 2720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13080
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.27,
        "hourly_mean": 14.59,
        "hourly_p25": 11.16,
        "hourly_p75": 16.08,
        "employment": 4140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/louisiana"
  },
  "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__louisiana.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": 12.51
      }
    ],
    "hours": 576,
    "wages": 7205.76,
    "payroll": 8502.7968,
    "fixed": 12502.7968,
    "depreciation": 808.3333333333334,
    "training": 1062.8496,
    "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",
        1062.8496
      ]
    ],
    "openingTotal": 60062.8496,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 10916.4032,
    "ebit": 10108.069866666667,
    "breakEvenRevenue": 16233.085528455284,
    "breakEvenUnits": 190.97747680535628,
    "breakEvenDaily": 7.957394866889845,
    "breakEvenUtilization": 0.44207749260499135,
    "utilization": 0.7777777777777778,
    "peakDeficit": 3335.1168,
    "deficitMonth": 1,
    "buffer": 25005.5936,
    "reserve": 28340.7104,
    "funding": 88403.56,
    "payback": 10,
    "year1": {
      "revenue": 295024.8,
      "ebit": 82186.77440000001,
      "cash": 89486.77440000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -3135.1168,
        "ebit": -3943.4501333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3335.1168,
        "cumulative": -3335.1168,
        "projectCumulative": -63397.966400000005
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": 377.76320000000305,
        "ebit": -430.5701333333303,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 177.76320000000305,
        "cumulative": -3157.3535999999967,
        "projectCumulative": -63220.203199999996
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 3890.6432000000023,
        "ebit": 3082.3098666666688,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3690.6432000000023,
        "cumulative": 533.2896000000055,
        "projectCumulative": -59529.56
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 6700.947199999999,
        "ebit": 5892.613866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6500.947199999999,
        "cumulative": 7034.236800000004,
        "projectCumulative": -53028.612799999995
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 8574.483200000006,
        "ebit": 7766.149866666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8374.483200000006,
        "cumulative": 15408.72000000001,
        "projectCumulative": -44654.12959999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 9979.6352,
        "ebit": 9171.301866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9779.6352,
        "cumulative": 25188.355200000013,
        "projectCumulative": -34874.49439999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 35904.75840000001,
        "projectCumulative": -24158.091199999988
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 46621.161600000014,
        "projectCumulative": -13441.687999999987
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 57337.564800000015,
        "projectCumulative": -2725.2847999999867
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 68053.96800000002,
        "projectCumulative": 7991.118400000021
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 78770.37120000002,
        "projectCumulative": 18707.521600000022
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 89486.77440000002,
        "projectCumulative": 29423.924800000023
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 100203.17760000002,
        "projectCumulative": 40140.32800000002
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 110919.58080000003,
        "projectCumulative": 50856.731200000024
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 121635.98400000003,
        "projectCumulative": 61573.134400000024
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 132352.38720000003,
        "projectCumulative": 72289.53760000003
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 143068.79040000003,
        "projectCumulative": 83005.94080000003
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 153785.19360000003,
        "projectCumulative": 93722.34400000003
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 164501.59680000003,
        "projectCumulative": 104438.74720000003
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 175218.00000000003,
        "projectCumulative": 115155.15040000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 185934.40320000003,
        "projectCumulative": 125871.55360000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 196650.80640000003,
        "projectCumulative": 136587.95680000004
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 207367.20960000003,
        "projectCumulative": 147304.36000000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 218083.61280000003,
        "projectCumulative": 158020.76320000004
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 228800.01600000003,
        "projectCumulative": 168737.16640000005
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 239516.41920000003,
        "projectCumulative": 179453.56960000005
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 250232.82240000003,
        "projectCumulative": 190169.97280000005
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 260949.22560000003,
        "projectCumulative": 200886.37600000005
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 271665.62880000006,
        "projectCumulative": 211602.77920000005
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 282382.03200000006,
        "projectCumulative": 222319.18240000005
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 293098.43520000007,
        "projectCumulative": 233035.58560000005
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 303814.83840000007,
        "projectCumulative": 243751.98880000005
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 314531.24160000007,
        "projectCumulative": 254468.39200000005
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 325247.64480000007,
        "projectCumulative": 265184.79520000005
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 335964.04800000007,
        "projectCumulative": 275901.19840000005
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 346680.45120000007,
        "projectCumulative": 286617.60160000005
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 357396.85440000007,
        "projectCumulative": 297334.00480000005
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 368113.25760000007,
        "projectCumulative": 308050.40800000005
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 378829.66080000007,
        "projectCumulative": 318766.81120000005
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 389546.0640000001,
        "projectCumulative": 329483.21440000006
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 400262.4672000001,
        "projectCumulative": 340199.61760000006
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 410978.8704000001,
        "projectCumulative": 350916.02080000006
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 421695.2736000001,
        "projectCumulative": 361632.42400000006
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 432411.6768000001,
        "projectCumulative": 372348.82720000006
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 443128.0800000001,
        "projectCumulative": 383065.23040000006
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 453844.4832000001,
        "projectCumulative": 393781.63360000006
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 464560.8864000001,
        "projectCumulative": 404498.03680000006
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 475277.2896000001,
        "projectCumulative": 415214.44000000006
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 485993.6928000001,
        "projectCumulative": 425930.84320000006
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 496710.0960000001,
        "projectCumulative": 436647.24640000006
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 507426.4992000001,
        "projectCumulative": 447363.64960000006
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 518142.9024000001,
        "projectCumulative": 458080.05280000006
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 528859.3056000001,
        "projectCumulative": 468796.45600000006
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 539575.7088000001,
        "projectCumulative": 479512.8592000001
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 550292.1120000002,
        "projectCumulative": 490229.2624000002
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 561008.5152000003,
        "projectCumulative": 500945.66560000024
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 571724.9184000003,
        "projectCumulative": 511662.0688000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 582441.3216000004,
        "projectCumulative": 522378.47200000036
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 593157.7248000004,
        "projectCumulative": 533094.8752000005
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10916.4032,
        "ebit": 10108.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10716.4032,
        "cumulative": 603874.1280000005,
        "projectCumulative": 543811.2784000005
      }
    ],
    "matureCash": 10716.4032
  }
}