{
  "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": "42",
    "abbr": "PA",
    "name": "Pennsylvania",
    "slug": "pennsylvania",
    "region": "Northeast",
    "population2025": 13059432,
    "population2024": 13045848,
    "populationChange": 13584,
    "populationGrowthPct": 0.10412508255499553,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.13,
        "hourly_mean": 33.22,
        "hourly_p25": 26.77,
        "hourly_p75": 37.61,
        "employment": 10530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27282
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.59,
        "hourly_mean": 17.19,
        "hourly_p25": 14.37,
        "hourly_p75": 19.09,
        "employment": 54100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27673
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.91,
        "hourly_p25": 11.75,
        "hourly_p75": 15.54,
        "employment": 142220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27678
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.4,
        "hourly_mean": 14.4,
        "hourly_p25": 11.69,
        "hourly_p75": 16.74,
        "employment": 19570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27682
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.56,
        "hourly_mean": 23.62,
        "hourly_p25": 18.47,
        "hourly_p75": 27.46,
        "employment": 6250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27686
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.56,
        "hourly_mean": 18.16,
        "hourly_p25": 14.94,
        "hourly_p75": 20.74,
        "employment": 86920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27688
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.69,
        "hourly_mean": 20.68,
        "hourly_p25": 13.97,
        "hourly_p75": 26.62,
        "employment": 19350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27716
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.66,
        "hourly_mean": 17.12,
        "hourly_p25": 14.05,
        "hourly_p75": 19.66,
        "employment": 11710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28059
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/pennsylvania"
  },
  "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__pennsylvania.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": 17.69
      }
    ],
    "hours": 576,
    "wages": 10189.44,
    "payroll": 12023.5392,
    "fixed": 16023.5392,
    "depreciation": 808.3333333333334,
    "training": 1502.9424,
    "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",
        1502.9424
      ]
    ],
    "openingTotal": 60502.9424,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7395.6608000000015,
    "ebit": 6587.327466666668,
    "breakEvenRevenue": 20526.673821138207,
    "breakEvenUnits": 241.4902802486848,
    "breakEvenDaily": 10.062095010361867,
    "breakEvenUtilization": 0.559005278353437,
    "utilization": 0.7777777777777778,
    "peakDeficit": 10198.838399999995,
    "deficitMonth": 2,
    "buffer": 32047.0784,
    "reserve": 42245.91679999999,
    "funding": 102748.85919999999,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 39937.86560000003,
      "cash": 47237.86560000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6655.859199999999,
        "ebit": -7464.192533333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6855.859199999999,
        "cumulative": -6855.859199999999,
        "projectCumulative": -67358.8016
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3142.979199999996,
        "ebit": -3951.3125333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3342.979199999996,
        "cumulative": -10198.838399999995,
        "projectCumulative": -70701.7808
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 369.9008000000031,
        "ebit": -438.4325333333303,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 169.90080000000307,
        "cumulative": -10028.937599999992,
        "projectCumulative": -70531.87999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3180.2047999999995,
        "ebit": 2371.871466666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2980.2047999999995,
        "cumulative": -7048.7327999999925,
        "projectCumulative": -67551.6752
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5053.740800000007,
        "ebit": 4245.407466666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4853.740800000007,
        "cumulative": -2194.9919999999856,
        "projectCumulative": -62697.934399999984
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6458.892800000001,
        "ebit": 5650.559466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.892800000001,
        "cumulative": 4063.900800000016,
        "projectCumulative": -56439.04159999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 11259.561600000017,
        "projectCumulative": -49243.380799999984
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 18455.22240000002,
        "projectCumulative": -42047.71999999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 25650.883200000022,
        "projectCumulative": -34852.059199999974
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 32846.54400000002,
        "projectCumulative": -27656.398399999976
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 40042.20480000002,
        "projectCumulative": -20460.73759999998
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 47237.86560000002,
        "projectCumulative": -13265.07679999998
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 54433.52640000002,
        "projectCumulative": -6069.415999999983
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 61629.187200000015,
        "projectCumulative": 1126.244800000015
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 68824.84800000001,
        "projectCumulative": 8321.905600000013
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 76020.50880000001,
        "projectCumulative": 15517.56640000001
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 83216.16960000001,
        "projectCumulative": 22713.22720000001
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 90411.8304,
        "projectCumulative": 29908.888000000006
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 97607.4912,
        "projectCumulative": 37104.548800000004
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 104803.152,
        "projectCumulative": 44300.2096
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 111998.8128,
        "projectCumulative": 51495.8704
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 119194.4736,
        "projectCumulative": 58691.5312
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 126390.1344,
        "projectCumulative": 65887.192
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 133585.7952,
        "projectCumulative": 73082.8528
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 140781.456,
        "projectCumulative": 80278.5136
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 147977.11680000002,
        "projectCumulative": 87474.17440000002
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 155172.77760000003,
        "projectCumulative": 94669.83520000003
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 162368.43840000004,
        "projectCumulative": 101865.49600000004
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 169564.09920000006,
        "projectCumulative": 109061.15680000006
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 176759.76000000007,
        "projectCumulative": 116256.81760000007
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 183955.42080000008,
        "projectCumulative": 123452.47840000008
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 191151.0816000001,
        "projectCumulative": 130648.13920000009
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 198346.7424000001,
        "projectCumulative": 137843.8000000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 205542.40320000012,
        "projectCumulative": 145039.46080000012
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 212738.06400000013,
        "projectCumulative": 152235.12160000013
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 219933.72480000014,
        "projectCumulative": 159430.78240000014
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 227129.38560000015,
        "projectCumulative": 166626.44320000015
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 234325.04640000017,
        "projectCumulative": 173822.10400000017
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 241520.70720000018,
        "projectCumulative": 181017.76480000018
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 248716.3680000002,
        "projectCumulative": 188213.4256000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 255912.0288000002,
        "projectCumulative": 195409.0864000002
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 263107.6896000002,
        "projectCumulative": 202604.74720000022
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 270303.3504000002,
        "projectCumulative": 209800.40800000023
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 277499.01120000024,
        "projectCumulative": 216996.06880000024
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 284694.67200000025,
        "projectCumulative": 224191.72960000025
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 291890.33280000027,
        "projectCumulative": 231387.39040000027
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 299085.9936000003,
        "projectCumulative": 238583.05120000028
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 306281.6544000003,
        "projectCumulative": 245778.7120000003
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 313477.3152000003,
        "projectCumulative": 252974.3728000003
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 320672.9760000003,
        "projectCumulative": 260170.03360000032
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 327868.6368000003,
        "projectCumulative": 267365.6944000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 335064.29760000034,
        "projectCumulative": 274561.35520000034
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 342259.95840000035,
        "projectCumulative": 281757.01600000035
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 349455.61920000036,
        "projectCumulative": 288952.67680000036
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 356651.2800000004,
        "projectCumulative": 296148.3376000004
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 363846.9408000004,
        "projectCumulative": 303343.9984000004
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 371042.6016000004,
        "projectCumulative": 310539.6592000004
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 378238.2624000004,
        "projectCumulative": 317735.3200000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 385433.9232000004,
        "projectCumulative": 324930.9808000004
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7395.6608000000015,
        "ebit": 6587.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7195.6608000000015,
        "cumulative": 392629.58400000044,
        "projectCumulative": 332126.64160000044
      }
    ],
    "matureCash": 7195.6608000000015
  }
}