{
  "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": "39",
    "abbr": "OH",
    "name": "Ohio",
    "slug": "ohio",
    "region": "Midwest",
    "population2025": 11900510,
    "population2024": 11860621,
    "populationChange": 39889,
    "populationGrowthPct": 0.3363145993789063,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.28,
        "hourly_mean": 32.41,
        "hourly_p25": 26.44,
        "hourly_p75": 36.73,
        "employment": 8570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24967
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.09,
        "hourly_mean": 16.96,
        "hourly_p25": 14.19,
        "hourly_p75": 18.23,
        "employment": 46910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25359
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.67,
        "hourly_mean": 13.9,
        "hourly_p25": 12.89,
        "hourly_p75": 14.39,
        "employment": 163560,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25364
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.19,
        "hourly_mean": 14.65,
        "hourly_p25": 12.72,
        "hourly_p75": 16.57,
        "employment": 14380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25368
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.17,
        "hourly_mean": 23.43,
        "hourly_p25": 18.37,
        "hourly_p75": 28,
        "employment": 5730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25372
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 18.06,
        "hourly_p25": 14.8,
        "hourly_p75": 20.56,
        "employment": 72540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25374
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.43,
        "hourly_mean": 21.48,
        "hourly_p25": 13.47,
        "hourly_p75": 27.81,
        "employment": 12890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25401
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.94,
        "hourly_mean": 17.13,
        "hourly_p25": 14.13,
        "hourly_p75": 18.9,
        "employment": 13750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25738
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/ohio"
  },
  "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__ohio.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": 17.43
      }
    ],
    "hours": 576,
    "wages": 10039.68,
    "payroll": 11846.8224,
    "fixed": 15846.8224,
    "depreciation": 808.3333333333334,
    "training": 1480.8528,
    "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",
        1480.8528
      ]
    ],
    "openingTotal": 60480.8528,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7572.377600000002,
    "ebit": 6764.044266666669,
    "breakEvenRevenue": 20311.165528455283,
    "breakEvenUnits": 238.95488857006217,
    "breakEvenDaily": 9.956453690419258,
    "breakEvenUtilization": 0.5531363161344032,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9845.404799999995,
    "deficitMonth": 2,
    "buffer": 31693.6448,
    "reserve": 41539.04959999999,
    "funding": 102019.90239999999,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 42058.46720000003,
      "cash": 49358.46720000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6479.142399999999,
        "ebit": -7287.475733333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6679.142399999999,
        "cumulative": -6679.142399999999,
        "projectCumulative": -67159.9952
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2966.262399999996,
        "ebit": -3774.5957333333295,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3166.262399999996,
        "cumulative": -9845.404799999995,
        "projectCumulative": -70326.2576
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 546.6176000000032,
        "ebit": -261.71573333333015,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 346.6176000000032,
        "cumulative": -9498.787199999992,
        "projectCumulative": -69979.63999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3356.9215999999997,
        "ebit": 2548.588266666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3156.9215999999997,
        "cumulative": -6341.865599999992,
        "projectCumulative": -66822.7184
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5230.457600000007,
        "ebit": 4422.124266666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5030.457600000007,
        "cumulative": -1311.407999999985,
        "projectCumulative": -61792.26079999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6635.609600000002,
        "ebit": 5827.276266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6435.609600000002,
        "cumulative": 5124.201600000017,
        "projectCumulative": -55356.651199999986
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 12496.579200000018,
        "projectCumulative": -47984.273599999986
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 19868.95680000002,
        "projectCumulative": -40611.89599999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 27241.33440000002,
        "projectCumulative": -33239.51839999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 34613.71200000002,
        "projectCumulative": -25867.14079999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 41986.08960000002,
        "projectCumulative": -18494.76319999998
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 49358.46720000002,
        "projectCumulative": -11122.38559999998
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 56730.84480000002,
        "projectCumulative": -3750.00799999998
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 64103.22240000002,
        "projectCumulative": 3622.36960000002
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 71475.60000000002,
        "projectCumulative": 10994.74720000002
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 78847.97760000003,
        "projectCumulative": 18367.124800000027
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 86220.35520000003,
        "projectCumulative": 25739.502400000034
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 93592.73280000004,
        "projectCumulative": 33111.88000000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 100965.11040000005,
        "projectCumulative": 40484.25760000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 108337.48800000006,
        "projectCumulative": 47856.635200000055
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 115709.86560000006,
        "projectCumulative": 55229.01280000006
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 123082.24320000007,
        "projectCumulative": 62601.39040000007
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 130454.62080000008,
        "projectCumulative": 69973.76800000007
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 137826.99840000007,
        "projectCumulative": 77346.14560000008
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 145199.37600000008,
        "projectCumulative": 84718.52320000008
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 152571.75360000008,
        "projectCumulative": 92090.90080000009
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 159944.1312000001,
        "projectCumulative": 99463.2784000001
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 167316.5088000001,
        "projectCumulative": 106835.6560000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 174688.8864000001,
        "projectCumulative": 114208.03360000011
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 182061.2640000001,
        "projectCumulative": 121580.41120000012
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 189433.64160000012,
        "projectCumulative": 128952.78880000013
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 196806.01920000013,
        "projectCumulative": 136325.16640000013
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 204178.39680000013,
        "projectCumulative": 143697.54400000014
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 211550.77440000014,
        "projectCumulative": 151069.92160000015
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 218923.15200000015,
        "projectCumulative": 158442.29920000015
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 226295.52960000015,
        "projectCumulative": 165814.67680000016
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 233667.90720000016,
        "projectCumulative": 173187.05440000017
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 241040.28480000017,
        "projectCumulative": 180559.43200000018
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 248412.66240000018,
        "projectCumulative": 187931.80960000018
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 255785.04000000018,
        "projectCumulative": 195304.1872000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 263157.41760000016,
        "projectCumulative": 202676.56480000017
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 270529.79520000017,
        "projectCumulative": 210048.94240000017
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 277902.1728000002,
        "projectCumulative": 217421.32000000018
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 285274.5504000002,
        "projectCumulative": 224793.6976000002
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 292646.9280000002,
        "projectCumulative": 232166.0752000002
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 300019.3056000002,
        "projectCumulative": 239538.4528000002
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 307391.6832000002,
        "projectCumulative": 246910.8304000002
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 314764.0608000002,
        "projectCumulative": 254283.20800000022
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 322136.4384000002,
        "projectCumulative": 261655.58560000022
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 329508.8160000002,
        "projectCumulative": 269027.96320000023
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 336881.19360000023,
        "projectCumulative": 276400.34080000024
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 344253.57120000024,
        "projectCumulative": 283772.71840000025
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 351625.94880000025,
        "projectCumulative": 291145.09600000025
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 358998.32640000025,
        "projectCumulative": 298517.47360000026
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 366370.70400000026,
        "projectCumulative": 305889.85120000027
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 373743.08160000027,
        "projectCumulative": 313262.2288000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 381115.4592000003,
        "projectCumulative": 320634.6064000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 388487.8368000003,
        "projectCumulative": 328006.9840000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 395860.2144000003,
        "projectCumulative": 335379.3616000003
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7572.377600000002,
        "ebit": 6764.044266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7372.377600000002,
        "cumulative": 403232.5920000003,
        "projectCumulative": 342751.7392000003
      }
    ],
    "matureCash": 7372.377600000002
  }
}