{
  "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": "41",
    "abbr": "OR",
    "name": "Oregon",
    "slug": "oregon",
    "region": "West",
    "population2025": 4273586,
    "population2024": 4265324,
    "populationChange": 8262,
    "populationGrowthPct": 0.1937015804660991,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.86,
        "hourly_mean": 33.87,
        "hourly_p25": 26.44,
        "hourly_p75": 37.12,
        "employment": 4420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26517
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20.72,
        "hourly_mean": 21.22,
        "hourly_p25": 18.28,
        "hourly_p75": 22.95,
        "employment": 21550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26896
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.85,
        "hourly_mean": 17.41,
        "hourly_p25": 16.13,
        "hourly_p75": 17.73,
        "employment": 59920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26901
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.33,
        "hourly_mean": 17.63,
        "hourly_p25": 16.23,
        "hourly_p75": 18.21,
        "employment": 6680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26905
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.02,
        "hourly_mean": 27.56,
        "hourly_p25": 22.7,
        "hourly_p75": 29.78,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26909
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.92,
        "hourly_mean": 20.29,
        "hourly_p25": 17.35,
        "hourly_p75": 22.43,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26911
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 27.68,
        "hourly_mean": 27.51,
        "hourly_p25": 18.58,
        "hourly_p75": 31.12,
        "employment": 1860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26937
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.3,
        "hourly_mean": 19.53,
        "hourly_p25": 17.23,
        "hourly_p75": 21.2,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27246
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oregon"
  },
  "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__oregon.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": 27.68
      }
    ],
    "hours": 576,
    "wages": 15943.68,
    "payroll": 18813.5424,
    "fixed": 22813.5424,
    "depreciation": 808.3333333333334,
    "training": 2351.6928,
    "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",
        2351.6928
      ]
    ],
    "openingTotal": 61351.6928,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 605.6576000000023,
    "ebit": -202.6757333333311,
    "breakEvenRevenue": 28807.16552845528,
    "breakEvenUnits": 338.9078297465327,
    "breakEvenDaily": 14.121159572772195,
    "breakEvenUtilization": 0.7845088651540109,
    "utilization": 0.7777777777777778,
    "peakDeficit": 36676.11839999998,
    "deficitMonth": 6,
    "buffer": 45627.0848,
    "reserve": 82303.20319999997,
    "funding": 143654.89599999998,
    "payback": null,
    "year1": {
      "revenue": 295024.8,
      "ebit": -41542.172799999964,
      "cash": -34242.17279999994
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -13445.862399999998,
        "ebit": -14254.195733333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -13645.862399999998,
        "cumulative": -13645.862399999998,
        "projectCumulative": -74997.5552
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -9932.982399999995,
        "ebit": -10741.31573333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10132.982399999995,
        "cumulative": -23778.84479999999,
        "projectCumulative": -85130.53759999998
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -6420.102399999996,
        "ebit": -7228.435733333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6620.102399999996,
        "cumulative": -30398.947199999988,
        "projectCumulative": -91750.63999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": -3609.7983999999997,
        "ebit": -4418.131733333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3809.7983999999997,
        "cumulative": -34208.74559999999,
        "projectCumulative": -95560.43839999998
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": -1736.2623999999923,
        "ebit": -2544.595733333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1936.2623999999923,
        "cumulative": -36145.00799999998,
        "projectCumulative": -97496.70079999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": -331.11039999999775,
        "ebit": -1139.4437333333312,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -531.1103999999978,
        "cumulative": -36676.11839999998,
        "projectCumulative": -98027.81119999997
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -36270.46079999997,
        "projectCumulative": -97622.15359999996
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -35864.803199999966,
        "projectCumulative": -97216.49599999996
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -35459.14559999996,
        "projectCumulative": -96810.83839999995
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -35053.487999999954,
        "projectCumulative": -96405.18079999994
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -34647.83039999995,
        "projectCumulative": -95999.52319999994
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -34242.17279999994,
        "projectCumulative": -95593.86559999993
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -33836.515199999936,
        "projectCumulative": -95188.20799999993
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -33430.85759999993,
        "projectCumulative": -94782.55039999992
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -33025.199999999924,
        "projectCumulative": -94376.89279999991
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -32619.542399999922,
        "projectCumulative": -93971.23519999992
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -32213.88479999992,
        "projectCumulative": -93565.57759999992
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -31808.227199999918,
        "projectCumulative": -93159.91999999991
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -31402.569599999915,
        "projectCumulative": -92754.26239999992
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -30996.911999999913,
        "projectCumulative": -92348.60479999991
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -30591.25439999991,
        "projectCumulative": -91942.94719999991
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -30185.59679999991,
        "projectCumulative": -91537.2895999999
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -29779.939199999906,
        "projectCumulative": -91131.6319999999
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -29374.281599999904,
        "projectCumulative": -90725.9743999999
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -28968.6239999999,
        "projectCumulative": -90320.3167999999
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -28562.9663999999,
        "projectCumulative": -89914.6591999999
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -28157.308799999897,
        "projectCumulative": -89509.0015999999
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -27751.651199999895,
        "projectCumulative": -89103.3439999999
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -27345.993599999892,
        "projectCumulative": -88697.68639999989
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -26940.33599999989,
        "projectCumulative": -88292.02879999988
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -26534.678399999888,
        "projectCumulative": -87886.37119999988
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -26129.020799999886,
        "projectCumulative": -87480.71359999989
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -25723.363199999883,
        "projectCumulative": -87075.05599999988
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -25317.70559999988,
        "projectCumulative": -86669.39839999987
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -24912.04799999988,
        "projectCumulative": -86263.74079999988
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -24506.390399999877,
        "projectCumulative": -85858.08319999988
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -24100.732799999874,
        "projectCumulative": -85452.42559999987
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -23695.075199999872,
        "projectCumulative": -85046.76799999987
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -23289.41759999987,
        "projectCumulative": -84641.11039999986
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -22883.759999999867,
        "projectCumulative": -84235.45279999987
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -22478.102399999865,
        "projectCumulative": -83829.79519999986
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -22072.444799999863,
        "projectCumulative": -83424.13759999986
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -21666.78719999986,
        "projectCumulative": -83018.47999999986
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -21261.12959999986,
        "projectCumulative": -82612.82239999986
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -20855.471999999856,
        "projectCumulative": -82207.16479999985
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -20449.814399999854,
        "projectCumulative": -81801.50719999985
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -20044.15679999985,
        "projectCumulative": -81395.84959999984
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -19638.49919999985,
        "projectCumulative": -80990.19199999985
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -19232.841599999847,
        "projectCumulative": -80584.53439999984
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -18827.183999999845,
        "projectCumulative": -80178.87679999984
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -18421.526399999842,
        "projectCumulative": -79773.21919999985
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -18015.86879999984,
        "projectCumulative": -79367.56159999984
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -17610.211199999838,
        "projectCumulative": -78961.90399999983
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -17204.553599999836,
        "projectCumulative": -78556.24639999983
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -16798.895999999833,
        "projectCumulative": -78150.58879999982
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -16393.23839999983,
        "projectCumulative": -77744.93119999983
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -15987.580799999829,
        "projectCumulative": -77339.27359999983
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -15581.923199999826,
        "projectCumulative": -76933.61599999982
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -15176.265599999824,
        "projectCumulative": -76527.95839999983
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 605.6576000000023,
        "ebit": -202.6757333333311,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 405.6576000000023,
        "cumulative": -14770.607999999822,
        "projectCumulative": -76122.30079999982
      }
    ],
    "matureCash": 405.6576000000023
  }
}