{
  "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": "40",
    "abbr": "OK",
    "name": "Oklahoma",
    "slug": "oklahoma",
    "region": "South",
    "population2025": 4123288,
    "population2024": 4097758,
    "populationChange": 25530,
    "populationGrowthPct": 0.62302361437645,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.69,
        "hourly_mean": 35.59,
        "hourly_p25": 26.5,
        "hourly_p75": 43.38,
        "employment": 2020,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25775
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.25,
        "hourly_mean": 16.31,
        "hourly_p25": 13.78,
        "hourly_p75": 18.01,
        "employment": 17050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26138
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.27,
        "hourly_mean": 12.04,
        "hourly_p25": 10.54,
        "hourly_p75": 13.23,
        "employment": 52520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26142
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.17,
        "hourly_mean": 13.12,
        "hourly_p25": 11.12,
        "hourly_p75": 14.43,
        "employment": 4060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26146
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 19.45,
        "hourly_mean": 20.99,
        "hourly_p25": 16.85,
        "hourly_p75": 23.31,
        "employment": 2290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26150
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.96,
        "hourly_mean": 15.52,
        "hourly_p25": 13.55,
        "hourly_p75": 17.2,
        "employment": 23620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26152
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.26,
        "hourly_mean": 17.45,
        "hourly_p25": 11.09,
        "hourly_p75": 21.28,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26175
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.85,
        "hourly_mean": 16.2,
        "hourly_p25": 13.32,
        "hourly_p75": 17.94,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26480
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oklahoma"
  },
  "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__oklahoma.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 14,
      "price": 85,
      "rent": 2500,
      "variable": 0.18,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "39-5012",
        "label": "Three stylists, including lead and scheduling coverage",
        "hours": 576,
        "hourly": 14.26
      }
    ],
    "hours": 576,
    "wages": 8213.76,
    "payroll": 9692.2368,
    "fixed": 13692.2368,
    "depreciation": 808.3333333333334,
    "training": 1211.5296,
    "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",
        1211.5296
      ]
    ],
    "openingTotal": 60211.5296,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9726.9632,
    "ebit": 8918.629866666666,
    "breakEvenRevenue": 17683.622113821137,
    "breakEvenUnits": 208.04261310377808,
    "breakEvenDaily": 8.66844221265742,
    "breakEvenUtilization": 0.48158012292541225,
    "utilization": 0.7777777777777778,
    "peakDeficit": 5536.233599999998,
    "deficitMonth": 2,
    "buffer": 27384.4736,
    "reserve": 32920.7072,
    "funding": 93132.2368,
    "payback": 11,
    "year1": {
      "revenue": 295024.8,
      "ebit": 67913.49440000001,
      "cash": 75213.4944
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4324.5568,
        "ebit": -5132.890133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4524.5568,
        "cumulative": -4524.5568,
        "projectCumulative": -64736.0864
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -811.6767999999975,
        "ebit": -1620.010133333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1011.6767999999975,
        "cumulative": -5536.233599999998,
        "projectCumulative": -65747.7632
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2701.2032000000017,
        "ebit": 1892.8698666666683,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2501.2032000000017,
        "cumulative": -3035.030399999996,
        "projectCumulative": -63246.56
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5511.507199999998,
        "ebit": 4703.173866666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5311.507199999998,
        "cumulative": 2276.476800000002,
        "projectCumulative": -57935.0528
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 7385.0432000000055,
        "ebit": 6576.7098666666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7185.0432000000055,
        "cumulative": 9461.520000000008,
        "projectCumulative": -50750.00959999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8790.1952,
        "ebit": 7981.861866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8590.1952,
        "cumulative": 18051.715200000006,
        "projectCumulative": -42159.814399999996
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 27578.678400000004,
        "projectCumulative": -32632.851199999997
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 37105.6416,
        "projectCumulative": -23105.888
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 46632.6048,
        "projectCumulative": -13578.9248
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 56159.568,
        "projectCumulative": -4051.9616000000024
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 65686.5312,
        "projectCumulative": 5475.001599999996
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 75213.4944,
        "projectCumulative": 15001.964799999994
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 84740.4576,
        "projectCumulative": 24528.927999999993
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 94267.42079999999,
        "projectCumulative": 34055.89119999999
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 103794.38399999999,
        "projectCumulative": 43582.85439999999
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 113321.34719999999,
        "projectCumulative": 53109.81759999999
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 122848.31039999999,
        "projectCumulative": 62636.780799999986
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 132375.2736,
        "projectCumulative": 72163.74399999998
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 141902.23679999998,
        "projectCumulative": 81690.70719999998
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 151429.19999999998,
        "projectCumulative": 91217.67039999997
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 160956.16319999998,
        "projectCumulative": 100744.63359999997
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 170483.12639999998,
        "projectCumulative": 110271.59679999997
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 180010.08959999998,
        "projectCumulative": 119798.55999999997
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 189537.05279999998,
        "projectCumulative": 129325.52319999997
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 199064.01599999997,
        "projectCumulative": 138852.48639999997
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 208590.97919999997,
        "projectCumulative": 148379.44959999996
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 218117.94239999997,
        "projectCumulative": 157906.41279999996
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 227644.90559999997,
        "projectCumulative": 167433.37599999996
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 237171.86879999997,
        "projectCumulative": 176960.33919999996
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 246698.83199999997,
        "projectCumulative": 186487.30239999996
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 256225.79519999996,
        "projectCumulative": 196014.26559999996
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 265752.7584,
        "projectCumulative": 205541.22879999998
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 275279.7216,
        "projectCumulative": 215068.19199999998
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 284806.6848,
        "projectCumulative": 224595.15519999998
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 294333.648,
        "projectCumulative": 234122.11839999998
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 303860.6112,
        "projectCumulative": 243649.08159999998
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 313387.5744,
        "projectCumulative": 253176.04479999997
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 322914.5376,
        "projectCumulative": 262703.008
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 332441.5008,
        "projectCumulative": 272229.97119999997
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 341968.464,
        "projectCumulative": 281756.93439999997
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 351495.4272,
        "projectCumulative": 291283.89759999997
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 361022.3904,
        "projectCumulative": 300810.86079999997
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 370549.3536,
        "projectCumulative": 310337.82399999996
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 380076.3168,
        "projectCumulative": 319864.78719999996
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 389603.27999999997,
        "projectCumulative": 329391.75039999996
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 399130.24319999997,
        "projectCumulative": 338918.71359999996
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 408657.20639999997,
        "projectCumulative": 348445.67679999996
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 418184.16959999996,
        "projectCumulative": 357972.63999999996
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 427711.13279999996,
        "projectCumulative": 367499.60319999995
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 437238.09599999996,
        "projectCumulative": 377026.56639999995
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 446765.05919999996,
        "projectCumulative": 386553.52959999995
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 456292.02239999996,
        "projectCumulative": 396080.49279999995
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 465818.98559999996,
        "projectCumulative": 405607.45599999995
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 475345.94879999995,
        "projectCumulative": 415134.41919999995
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 484872.91199999995,
        "projectCumulative": 424661.38239999994
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 494399.87519999995,
        "projectCumulative": 434188.34559999994
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 503926.83839999995,
        "projectCumulative": 443715.30879999994
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 513453.80159999995,
        "projectCumulative": 453242.27199999994
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 522980.76479999995,
        "projectCumulative": 462769.23519999994
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9726.9632,
        "ebit": 8918.629866666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9526.9632,
        "cumulative": 532507.728,
        "projectCumulative": 472296.1984
      }
    ],
    "matureCash": 9526.9632
  }
}