{
  "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": "45",
    "abbr": "SC",
    "name": "South Carolina",
    "slug": "south-carolina",
    "region": "South",
    "population2025": 5570274,
    "population2024": 5490316,
    "populationChange": 79958,
    "populationGrowthPct": 1.4563460463842048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.82,
        "hourly_mean": 34.95,
        "hourly_p25": 26.4,
        "hourly_p75": 40.3,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28673
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.18,
        "hourly_mean": 17.12,
        "hourly_p25": 14.65,
        "hourly_p75": 18.54,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29043
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.23,
        "hourly_mean": 13.38,
        "hourly_p25": 11.21,
        "hourly_p75": 14.26,
        "employment": 65070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29047
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.02,
        "hourly_mean": 14.31,
        "hourly_p25": 13.21,
        "hourly_p75": 16.33,
        "employment": 7550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29051
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.79,
        "hourly_mean": 23.32,
        "hourly_p25": 17.79,
        "hourly_p75": 28.06,
        "employment": 3200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29055
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.99,
        "hourly_mean": 15.73,
        "hourly_p25": 13.49,
        "hourly_p75": 17.71,
        "employment": 30100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29057
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.2,
        "hourly_mean": 20.47,
        "hourly_p25": 13.18,
        "hourly_p75": 27.29,
        "employment": 3570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29081
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16,
        "hourly_p25": 13.2,
        "hourly_p75": 17.8,
        "employment": 5720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-carolina"
  },
  "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__south-carolina.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": 16.2
      }
    ],
    "hours": 576,
    "wages": 9331.199999999999,
    "payroll": 11010.815999999999,
    "fixed": 15010.815999999999,
    "depreciation": 808.3333333333334,
    "training": 1376.3519999999999,
    "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",
        1376.3519999999999
      ]
    ],
    "openingTotal": 60376.352,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8408.384000000002,
    "ebit": 7600.050666666669,
    "breakEvenRevenue": 19291.645528455283,
    "breakEvenUnits": 226.96053562888568,
    "breakEvenDaily": 9.456688984536903,
    "breakEvenUtilization": 0.5253716102520501,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8173.391999999994,
    "deficitMonth": 2,
    "buffer": 30021.631999999998,
    "reserve": 38195.02399999999,
    "funding": 98571.37599999999,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 52090.54400000003,
      "cash": 59390.54400000004
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5643.135999999999,
        "ebit": -6451.469333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5843.135999999999,
        "cumulative": -5843.135999999999,
        "projectCumulative": -66219.488
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2130.2559999999958,
        "ebit": -2938.5893333333293,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2330.2559999999958,
        "cumulative": -8173.391999999994,
        "projectCumulative": -68549.74399999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1382.6240000000034,
        "ebit": 574.2906666666701,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1182.6240000000034,
        "cumulative": -6990.767999999991,
        "projectCumulative": -67367.12
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 4192.928,
        "ebit": 3384.5946666666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3992.928,
        "cumulative": -2997.839999999991,
        "projectCumulative": -63374.19199999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 6066.464000000007,
        "ebit": 5258.130666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5866.464000000007,
        "cumulative": 2868.624000000016,
        "projectCumulative": -57507.72799999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7471.616000000002,
        "ebit": 6663.282666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7271.616000000002,
        "cumulative": 10140.240000000018,
        "projectCumulative": -50236.11199999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 18348.624000000018,
        "projectCumulative": -42027.72799999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 26557.00800000002,
        "projectCumulative": -33819.34399999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 34765.39200000002,
        "projectCumulative": -25610.959999999977
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 42973.77600000003,
        "projectCumulative": -17402.575999999972
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 51182.16000000003,
        "projectCumulative": -9194.191999999966
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 59390.54400000004,
        "projectCumulative": -985.8079999999609
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 67598.92800000004,
        "projectCumulative": 7222.576000000045
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 75807.31200000005,
        "projectCumulative": 15430.96000000005
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 84015.69600000005,
        "projectCumulative": 23639.344000000056
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 92224.08000000006,
        "projectCumulative": 31847.72800000006
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 100432.46400000007,
        "projectCumulative": 40056.11200000007
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 108640.84800000007,
        "projectCumulative": 48264.49600000007
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 116849.23200000008,
        "projectCumulative": 56472.88000000008
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 125057.61600000008,
        "projectCumulative": 64681.26400000008
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 133266.0000000001,
        "projectCumulative": 72889.64800000009
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 141474.38400000008,
        "projectCumulative": 81098.03200000008
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 149682.76800000007,
        "projectCumulative": 89306.41600000007
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 157891.15200000006,
        "projectCumulative": 97514.80000000006
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 166099.53600000005,
        "projectCumulative": 105723.18400000005
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 174307.92000000004,
        "projectCumulative": 113931.56800000004
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 182516.30400000003,
        "projectCumulative": 122139.95200000003
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 190724.68800000002,
        "projectCumulative": 130348.33600000002
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 198933.07200000001,
        "projectCumulative": 138556.72000000003
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 207141.456,
        "projectCumulative": 146765.104
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 215349.84,
        "projectCumulative": 154973.488
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 223558.224,
        "projectCumulative": 163181.87199999997
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 231766.60799999998,
        "projectCumulative": 171390.256
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 239974.99199999997,
        "projectCumulative": 179598.63999999996
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 248183.37599999996,
        "projectCumulative": 187807.02399999998
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 256391.75999999995,
        "projectCumulative": 196015.40799999994
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 264600.144,
        "projectCumulative": 204223.79199999996
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 272808.528,
        "projectCumulative": 212432.17599999998
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 281016.912,
        "projectCumulative": 220640.56
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 289225.29600000003,
        "projectCumulative": 228848.94400000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 297433.68000000005,
        "projectCumulative": 237057.32800000004
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 305642.0640000001,
        "projectCumulative": 245265.71200000006
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 313850.4480000001,
        "projectCumulative": 253474.09600000008
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 322058.8320000001,
        "projectCumulative": 261682.4800000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 330267.21600000013,
        "projectCumulative": 269890.8640000001
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 338475.60000000015,
        "projectCumulative": 278099.24800000014
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 346683.9840000002,
        "projectCumulative": 286307.63200000016
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 354892.3680000002,
        "projectCumulative": 294516.0160000002
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 363100.7520000002,
        "projectCumulative": 302724.4000000002
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 371309.13600000023,
        "projectCumulative": 310932.7840000002
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 379517.52000000025,
        "projectCumulative": 319141.16800000024
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 387725.9040000003,
        "projectCumulative": 327349.55200000026
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 395934.2880000003,
        "projectCumulative": 335557.9360000003
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 404142.6720000003,
        "projectCumulative": 343766.3200000003
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 412351.05600000033,
        "projectCumulative": 351974.7040000003
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 420559.44000000035,
        "projectCumulative": 360183.08800000034
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 428767.8240000004,
        "projectCumulative": 368391.47200000036
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 436976.2080000004,
        "projectCumulative": 376599.8560000004
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 445184.5920000004,
        "projectCumulative": 384808.2400000004
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8408.384000000002,
        "ebit": 7600.050666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8208.384000000002,
        "cumulative": 453392.97600000043,
        "projectCumulative": 393016.6240000004
      }
    ],
    "matureCash": 8208.384000000002
  }
}