{
  "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": "24",
    "abbr": "MD",
    "name": "Maryland",
    "slug": "maryland",
    "region": "South",
    "population2025": 6265347,
    "population2024": 6245314,
    "populationChange": 20033,
    "populationGrowthPct": 0.32076849939011165,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.03,
        "hourly_mean": 37.44,
        "hourly_p25": 29.54,
        "hourly_p75": 39.56,
        "employment": "**",
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14087
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.19,
        "hourly_mean": 19.29,
        "hourly_p25": 17.56,
        "hourly_p75": 21.15,
        "employment": 17690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14475
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.18,
        "hourly_mean": 16.45,
        "hourly_p25": 15.04,
        "hourly_p75": 17.12,
        "employment": 49380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14480
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.36,
        "hourly_mean": 16.63,
        "hourly_p25": 15.09,
        "hourly_p75": 17.37,
        "employment": 9310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14484
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.82,
        "hourly_mean": 25.59,
        "hourly_p25": 20.63,
        "hourly_p75": 28.73,
        "employment": 3550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14488
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.61,
        "hourly_mean": 18.88,
        "hourly_p25": 16.62,
        "hourly_p75": 20.61,
        "employment": 40390,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14490
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.51,
        "hourly_mean": 21.8,
        "hourly_p25": 15.73,
        "hourly_p75": 22.88,
        "employment": 5860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14514
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.49,
        "hourly_mean": 19.35,
        "hourly_p25": 15.91,
        "hourly_p75": 20.94,
        "employment": 6010,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14813
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/maryland"
  },
  "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__maryland.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 14,
      "price": 85,
      "rent": 2500,
      "variable": 0.18,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576,
        "hourly": 17.51
      }
    ],
    "hours": 576,
    "wages": 10085.76,
    "payroll": 11901.1968,
    "fixed": 15901.1968,
    "depreciation": 808.3333333333334,
    "training": 1487.6496,
    "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",
        1487.6496
      ]
    ],
    "openingTotal": 60487.6496,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7518.003200000001,
    "ebit": 6709.669866666668,
    "breakEvenRevenue": 20377.475772357724,
    "breakEvenUnits": 239.73500908656146,
    "breakEvenDaily": 9.988958711940061,
    "breakEvenUtilization": 0.5549421506633367,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9954.153599999996,
    "deficitMonth": 2,
    "buffer": 31802.3936,
    "reserve": 41756.54719999999,
    "funding": 102244.19679999999,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 41405.97440000002,
      "cash": 48705.974400000014
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6533.516799999999,
        "ebit": -7341.850133333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6733.516799999999,
        "cumulative": -6733.516799999999,
        "projectCumulative": -67221.1664
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3020.6367999999966,
        "ebit": -3828.97013333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3220.6367999999966,
        "cumulative": -9954.153599999996,
        "projectCumulative": -70441.8032
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 492.2432000000026,
        "ebit": -316.09013333333075,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 292.2432000000026,
        "cumulative": -9661.910399999993,
        "projectCumulative": -70149.56
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3302.547199999999,
        "ebit": 2494.2138666666656,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3102.547199999999,
        "cumulative": -6559.363199999994,
        "projectCumulative": -67047.0128
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5176.083200000006,
        "ebit": 4367.749866666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4976.083200000006,
        "cumulative": -1583.279999999988,
        "projectCumulative": -62070.92959999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6581.235200000001,
        "ebit": 5772.901866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6381.235200000001,
        "cumulative": 4797.955200000013,
        "projectCumulative": -55689.694399999986
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 12115.958400000014,
        "projectCumulative": -48371.69119999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 19433.961600000017,
        "projectCumulative": -41053.68799999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 26751.964800000016,
        "projectCumulative": -33735.68479999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 34069.968000000015,
        "projectCumulative": -26417.68159999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 41387.971200000015,
        "projectCumulative": -19099.678399999983
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 48705.974400000014,
        "projectCumulative": -11781.675199999983
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 56023.97760000001,
        "projectCumulative": -4463.671999999984
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 63341.98080000001,
        "projectCumulative": 2854.331200000015
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 70659.98400000001,
        "projectCumulative": 10172.334400000014
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 77977.98720000002,
        "projectCumulative": 17490.33760000002
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 85295.99040000002,
        "projectCumulative": 24808.340800000027
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 92613.99360000003,
        "projectCumulative": 32126.344000000034
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 99931.99680000004,
        "projectCumulative": 39444.34720000004
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 107250.00000000004,
        "projectCumulative": 46762.35040000005
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 114568.00320000005,
        "projectCumulative": 54080.35360000005
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 121886.00640000006,
        "projectCumulative": 61398.35680000006
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 129204.00960000006,
        "projectCumulative": 68716.36000000007
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 136522.01280000005,
        "projectCumulative": 76034.36320000005
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 143840.01600000006,
        "projectCumulative": 83352.36640000006
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 151158.01920000007,
        "projectCumulative": 90670.36960000006
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 158476.02240000007,
        "projectCumulative": 97988.37280000007
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 165794.02560000008,
        "projectCumulative": 105306.37600000008
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 173112.0288000001,
        "projectCumulative": 112624.37920000008
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 180430.0320000001,
        "projectCumulative": 119942.38240000009
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 187748.0352000001,
        "projectCumulative": 127260.3856000001
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 195066.0384000001,
        "projectCumulative": 134578.3888000001
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 202384.0416000001,
        "projectCumulative": 141896.3920000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 209702.04480000012,
        "projectCumulative": 149214.39520000012
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 217020.04800000013,
        "projectCumulative": 156532.39840000012
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 224338.05120000013,
        "projectCumulative": 163850.40160000013
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 231656.05440000014,
        "projectCumulative": 171168.40480000013
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 238974.05760000015,
        "projectCumulative": 178486.40800000014
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 246292.06080000015,
        "projectCumulative": 185804.41120000015
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 253610.06400000016,
        "projectCumulative": 193122.41440000015
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 260928.06720000017,
        "projectCumulative": 200440.41760000016
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 268246.07040000014,
        "projectCumulative": 207758.42080000014
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 275564.0736000001,
        "projectCumulative": 215076.42400000012
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 282882.0768000001,
        "projectCumulative": 222394.4272000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 290200.0800000001,
        "projectCumulative": 229712.43040000007
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 297518.08320000005,
        "projectCumulative": 237030.43360000005
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 304836.08640000003,
        "projectCumulative": 244348.43680000002
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 312154.0896,
        "projectCumulative": 251666.44
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 319472.0928,
        "projectCumulative": 258984.44319999998
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 326790.09599999996,
        "projectCumulative": 266302.44639999996
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 334108.09919999994,
        "projectCumulative": 273620.44959999993
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 341426.1023999999,
        "projectCumulative": 280938.4527999999
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 348744.1055999999,
        "projectCumulative": 288256.4559999999
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 356062.10879999987,
        "projectCumulative": 295574.45919999987
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 363380.11199999985,
        "projectCumulative": 302892.46239999984
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 370698.1151999998,
        "projectCumulative": 310210.4655999998
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 378016.1183999998,
        "projectCumulative": 317528.4687999998
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 385334.1215999998,
        "projectCumulative": 324846.4719999998
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 392652.12479999976,
        "projectCumulative": 332164.47519999975
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7518.003200000001,
        "ebit": 6709.669866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7318.003200000001,
        "cumulative": 399970.12799999974,
        "projectCumulative": 339482.47839999973
      }
    ],
    "matureCash": 7318.003200000001
  }
}