{
  "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": "28",
    "abbr": "MS",
    "name": "Mississippi",
    "slug": "mississippi",
    "region": "South",
    "population2025": 2954160,
    "population2024": 2950172,
    "populationChange": 3988,
    "populationGrowthPct": 0.1351785590806287,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 28.62,
        "hourly_mean": 30.98,
        "hourly_p25": 22.65,
        "hourly_p75": 34.45,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17172
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.21,
        "hourly_mean": 14.31,
        "hourly_p25": 12.5,
        "hourly_p75": 16.32,
        "employment": 10770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17512
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.87,
        "hourly_mean": 11.48,
        "hourly_p25": 10.26,
        "hourly_p75": 12.83,
        "employment": 31220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17517
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.64,
        "hourly_mean": 12.2,
        "hourly_p25": 10.58,
        "hourly_p75": 13.47,
        "employment": 2880,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17521
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.3,
        "hourly_mean": 21.72,
        "hourly_p25": 17.22,
        "hourly_p75": 24.78,
        "employment": 1550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17525
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.64,
        "hourly_mean": 14.32,
        "hourly_p25": 11.41,
        "hourly_p75": 16.34,
        "employment": 15940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17527
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 13.25,
        "hourly_mean": 16.26,
        "hourly_p25": 11.53,
        "hourly_p75": 19.14,
        "employment": 1040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17549
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.77,
        "hourly_mean": 14.27,
        "hourly_p25": 12.57,
        "hourly_p75": 16.34,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17848
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/mississippi"
  },
  "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__mississippi.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": 13.25
      }
    ],
    "hours": 576,
    "wages": 7632,
    "payroll": 9005.76,
    "fixed": 13005.76,
    "depreciation": 808.3333333333334,
    "training": 1125.72,
    "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",
        1125.72
      ]
    ],
    "openingTotal": 60125.72,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 10413.44,
    "ebit": 9605.106666666667,
    "breakEvenRevenue": 16846.455284552845,
    "breakEvenUnits": 198.19359158297465,
    "breakEvenDaily": 8.258066315957278,
    "breakEvenUtilization": 0.4587814619976265,
    "utilization": 0.7777777777777778,
    "peakDeficit": 4163.279999999997,
    "deficitMonth": 2,
    "buffer": 26011.52,
    "reserve": 30174.799999999996,
    "funding": 90300.51999999999,
    "payback": 10,
    "year1": {
      "revenue": 295024.8,
      "ebit": 76151.21600000001,
      "cash": 83451.21600000001
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -3638.08,
        "ebit": -4446.413333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3838.08,
        "cumulative": -3838.08,
        "projectCumulative": -63963.8
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -125.19999999999709,
        "ebit": -933.5333333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -325.1999999999971,
        "cumulative": -4163.279999999997,
        "projectCumulative": -64289
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 3387.680000000002,
        "ebit": 2579.3466666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3187.680000000002,
        "cumulative": -975.5999999999949,
        "projectCumulative": -61101.31999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 6197.983999999999,
        "ebit": 5389.6506666666655,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5997.983999999999,
        "cumulative": 5022.384000000004,
        "projectCumulative": -55103.335999999996
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 8071.520000000006,
        "ebit": 7263.186666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7871.520000000006,
        "cumulative": 12893.90400000001,
        "projectCumulative": -47231.81599999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 9476.672,
        "ebit": 8668.338666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9276.672,
        "cumulative": 22170.57600000001,
        "projectCumulative": -37955.14399999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 32384.01600000001,
        "projectCumulative": -27741.70399999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 42597.45600000001,
        "projectCumulative": -17528.26399999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 52810.896000000015,
        "projectCumulative": -7314.823999999986
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 63024.33600000002,
        "projectCumulative": 2898.6160000000164
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 73237.77600000001,
        "projectCumulative": 13112.056000000011
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 83451.21600000001,
        "projectCumulative": 23325.496000000014
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 93664.65600000002,
        "projectCumulative": 33538.936000000016
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 103878.09600000002,
        "projectCumulative": 43752.37600000002
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 114091.53600000002,
        "projectCumulative": 53965.81600000002
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 124304.97600000002,
        "projectCumulative": 64179.25600000002
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 134518.41600000003,
        "projectCumulative": 74392.69600000003
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 144731.85600000003,
        "projectCumulative": 84606.13600000003
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 154945.29600000003,
        "projectCumulative": 94819.57600000003
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 165158.73600000003,
        "projectCumulative": 105033.01600000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 175372.17600000004,
        "projectCumulative": 115246.45600000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 185585.61600000004,
        "projectCumulative": 125459.89600000004
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 195799.05600000004,
        "projectCumulative": 135673.33600000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 206012.49600000004,
        "projectCumulative": 145886.77600000004
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 216225.93600000005,
        "projectCumulative": 156100.21600000004
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 226439.37600000005,
        "projectCumulative": 166313.65600000005
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 236652.81600000005,
        "projectCumulative": 176527.09600000005
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 246866.25600000005,
        "projectCumulative": 186740.53600000005
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 257079.69600000005,
        "projectCumulative": 196953.97600000005
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 267293.13600000006,
        "projectCumulative": 207167.41600000006
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 277506.57600000006,
        "projectCumulative": 217380.85600000006
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 287720.01600000006,
        "projectCumulative": 227594.29600000006
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 297933.45600000006,
        "projectCumulative": 237807.73600000006
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 308146.89600000007,
        "projectCumulative": 248021.17600000006
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 318360.33600000007,
        "projectCumulative": 258234.61600000007
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 328573.77600000007,
        "projectCumulative": 268448.0560000001
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 338787.2160000001,
        "projectCumulative": 278661.49600000004
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 349000.6560000001,
        "projectCumulative": 288874.9360000001
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 359214.0960000001,
        "projectCumulative": 299088.37600000005
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 369427.5360000001,
        "projectCumulative": 309301.8160000001
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 379640.9760000001,
        "projectCumulative": 319515.25600000005
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 389854.4160000001,
        "projectCumulative": 329728.6960000001
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 400067.8560000001,
        "projectCumulative": 339942.13600000006
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 410281.2960000001,
        "projectCumulative": 350155.5760000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 420494.7360000001,
        "projectCumulative": 360369.01600000006
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 430708.1760000001,
        "projectCumulative": 370582.4560000001
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 440921.6160000001,
        "projectCumulative": 380795.89600000007
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 451135.0560000001,
        "projectCumulative": 391009.3360000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 461348.4960000001,
        "projectCumulative": 401222.77600000007
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 471561.9360000001,
        "projectCumulative": 411436.21600000013
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 481775.3760000001,
        "projectCumulative": 421649.6560000001
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 491988.8160000001,
        "projectCumulative": 431863.09600000014
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 502202.2560000001,
        "projectCumulative": 442076.5360000001
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 512415.6960000001,
        "projectCumulative": 452289.97600000014
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 522629.1360000001,
        "projectCumulative": 462503.4160000001
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 532842.5760000001,
        "projectCumulative": 472716.85600000015
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 543056.0160000001,
        "projectCumulative": 482930.2960000001
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 553269.456,
        "projectCumulative": 493143.73600000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 563482.896,
        "projectCumulative": 503357.176
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 10413.44,
        "ebit": 9605.106666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10213.44,
        "cumulative": 573696.3359999999,
        "projectCumulative": 513570.6159999999
      }
    ],
    "matureCash": 10213.44
  }
}