{
  "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": "44",
    "abbr": "RI",
    "name": "Rhode Island",
    "slug": "rhode-island",
    "region": "Northeast",
    "population2025": 1114521,
    "population2024": 1110415,
    "populationChange": 4106,
    "populationGrowthPct": 0.3697716619462055,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.83,
        "hourly_mean": 40.55,
        "hourly_p25": 30.51,
        "hourly_p75": 45.8,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28094
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.55,
        "hourly_mean": 19.37,
        "hourly_p25": 16.64,
        "hourly_p75": 21.95,
        "employment": 6950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28395
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.14,
        "hourly_mean": 16.37,
        "hourly_p25": 15,
        "hourly_p75": 16.95,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28399
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.33,
        "hourly_mean": 16.57,
        "hourly_p25": 15.16,
        "hourly_p75": 17.48,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28403
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 30.54,
        "hourly_mean": 29.79,
        "hourly_p25": 25.96,
        "hourly_p75": 31.22,
        "employment": 800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28407
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.94,
        "hourly_mean": 19.42,
        "hourly_p25": 15.98,
        "hourly_p75": 22.23,
        "employment": 7270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28409
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15,
        "hourly_mean": 17.13,
        "hourly_p25": 15,
        "hourly_p75": 15.84,
        "employment": 1470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28427
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.95,
        "hourly_mean": 19.01,
        "hourly_p25": 15.27,
        "hourly_p75": 23.18,
        "employment": 780,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28641
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/rhode-island"
  },
  "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__rhode-island.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": 15
      }
    ],
    "hours": 576,
    "wages": 8640,
    "payroll": 10195.199999999999,
    "fixed": 14195.199999999999,
    "depreciation": 808.3333333333334,
    "training": 1274.3999999999999,
    "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",
        1274.3999999999999
      ]
    ],
    "openingTotal": 60274.4,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 9224.000000000002,
    "ebit": 8415.666666666668,
    "breakEvenRevenue": 18296.991869918696,
    "breakEvenUnits": 215.25872788139642,
    "breakEvenDaily": 8.969113661724851,
    "breakEvenUtilization": 0.49828409231804727,
    "utilization": 0.7777777777777778,
    "peakDeficit": 6542.159999999994,
    "deficitMonth": 2,
    "buffer": 28390.399999999998,
    "reserve": 34932.55999999999,
    "funding": 95206.95999999999,
    "payback": 12,
    "year1": {
      "revenue": 295024.8,
      "ebit": 61877.93600000003,
      "cash": 69177.93600000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -4827.519999999999,
        "ebit": -5635.853333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5027.519999999999,
        "cumulative": -5027.519999999999,
        "projectCumulative": -65301.92
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -1314.6399999999958,
        "ebit": -2122.9733333333293,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1514.6399999999958,
        "cumulative": -6542.159999999994,
        "projectCumulative": -66816.56
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 2198.2400000000034,
        "ebit": 1389.90666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1998.2400000000034,
        "cumulative": -4543.919999999991,
        "projectCumulative": -64818.31999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 5008.544,
        "ebit": 4200.210666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4808.544,
        "cumulative": 264.6240000000089,
        "projectCumulative": -60009.77599999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 6882.080000000007,
        "ebit": 6073.746666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6682.080000000007,
        "cumulative": 6946.704000000016,
        "projectCumulative": -53327.69599999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 8287.232000000002,
        "ebit": 7478.898666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8087.232000000002,
        "cumulative": 15033.936000000018,
        "projectCumulative": -45240.463999999985
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 24057.93600000002,
        "projectCumulative": -36216.46399999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 33081.93600000002,
        "projectCumulative": -27192.463999999978
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 42105.93600000002,
        "projectCumulative": -18168.463999999978
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 51129.93600000002,
        "projectCumulative": -9144.463999999978
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 60153.93600000002,
        "projectCumulative": -120.46399999997811
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 69177.93600000003,
        "projectCumulative": 8903.53600000003
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 78201.93600000003,
        "projectCumulative": 17927.53600000003
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 87225.93600000003,
        "projectCumulative": 26951.53600000003
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 96249.93600000003,
        "projectCumulative": 35975.53600000003
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 105273.93600000003,
        "projectCumulative": 44999.53600000003
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 114297.93600000003,
        "projectCumulative": 54023.53600000003
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 123321.93600000003,
        "projectCumulative": 63047.53600000003
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 132345.93600000005,
        "projectCumulative": 72071.53600000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 141369.93600000005,
        "projectCumulative": 81095.53600000005
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 150393.93600000005,
        "projectCumulative": 90119.53600000005
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 159417.93600000005,
        "projectCumulative": 99143.53600000005
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 168441.93600000005,
        "projectCumulative": 108167.53600000005
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 177465.93600000005,
        "projectCumulative": 117191.53600000005
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 186489.93600000005,
        "projectCumulative": 126215.53600000005
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 195513.93600000005,
        "projectCumulative": 135239.53600000005
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 204537.93600000005,
        "projectCumulative": 144263.53600000005
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 213561.93600000005,
        "projectCumulative": 153287.53600000005
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 222585.93600000005,
        "projectCumulative": 162311.53600000005
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 231609.93600000005,
        "projectCumulative": 171335.53600000005
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 240633.93600000005,
        "projectCumulative": 180359.53600000005
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 249657.93600000005,
        "projectCumulative": 189383.53600000005
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 258681.93600000005,
        "projectCumulative": 198407.53600000005
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 267705.93600000005,
        "projectCumulative": 207431.53600000005
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 276729.93600000005,
        "projectCumulative": 216455.53600000005
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 285753.93600000005,
        "projectCumulative": 225479.53600000005
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 294777.93600000005,
        "projectCumulative": 234503.53600000005
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 303801.93600000005,
        "projectCumulative": 243527.53600000005
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 312825.93600000005,
        "projectCumulative": 252551.53600000005
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 321849.93600000005,
        "projectCumulative": 261575.53600000005
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 330873.93600000005,
        "projectCumulative": 270599.536
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 339897.93600000005,
        "projectCumulative": 279623.536
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 348921.93600000005,
        "projectCumulative": 288647.536
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 357945.93600000005,
        "projectCumulative": 297671.536
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 366969.93600000005,
        "projectCumulative": 306695.536
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 375993.93600000005,
        "projectCumulative": 315719.536
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 385017.93600000005,
        "projectCumulative": 324743.536
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 394041.93600000005,
        "projectCumulative": 333767.536
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 403065.93600000005,
        "projectCumulative": 342791.536
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 412089.93600000005,
        "projectCumulative": 351815.536
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 421113.93600000005,
        "projectCumulative": 360839.536
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 430137.93600000005,
        "projectCumulative": 369863.536
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 439161.93600000005,
        "projectCumulative": 378887.536
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 448185.93600000005,
        "projectCumulative": 387911.536
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 457209.93600000005,
        "projectCumulative": 396935.536
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 466233.93600000005,
        "projectCumulative": 405959.536
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 475257.93600000005,
        "projectCumulative": 414983.536
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 484281.93600000005,
        "projectCumulative": 424007.536
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 493305.93600000005,
        "projectCumulative": 433031.536
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 9224.000000000002,
        "ebit": 8415.666666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9024.000000000002,
        "cumulative": 502329.93600000005,
        "projectCumulative": 442055.536
      }
    ],
    "matureCash": 9024.000000000002
  }
}