{
  "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": "46",
    "abbr": "SD",
    "name": "South Dakota",
    "slug": "south-dakota",
    "region": "Midwest",
    "population2025": 935094,
    "population2024": 927110,
    "populationChange": 7984,
    "populationGrowthPct": 0.8611707348642472,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.15,
        "hourly_mean": 30.73,
        "hourly_p25": 27.37,
        "hourly_p75": 35.2,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29419
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.42,
        "hourly_mean": 17.66,
        "hourly_p25": 15.89,
        "hourly_p75": 18.71,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.18,
        "hourly_mean": 14.86,
        "hourly_p25": 13.78,
        "hourly_p75": 15.13,
        "employment": 15150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29717
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.56,
        "hourly_mean": 14.05,
        "hourly_p25": 12.39,
        "hourly_p75": 14.81,
        "employment": 1240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29721
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.53,
        "hourly_mean": 23.23,
        "hourly_p25": 18.47,
        "hourly_p75": 26.04,
        "employment": 610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29724
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.06,
        "hourly_mean": 17.48,
        "hourly_p25": 15.03,
        "hourly_p75": 18.81,
        "employment": 8630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29726
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.94,
        "hourly_mean": 23.23,
        "hourly_p25": 20.61,
        "hourly_p75": 27.02,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29744
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.85,
        "hourly_mean": 16.6,
        "hourly_p25": 14.16,
        "hourly_p75": 17.69,
        "employment": 1510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29981
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-dakota"
  },
  "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-dakota.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": 23.94
      }
    ],
    "hours": 576,
    "wages": 13789.44,
    "payroll": 16271.5392,
    "fixed": 20271.5392,
    "depreciation": 808.3333333333334,
    "training": 2033.9424,
    "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",
        2033.9424
      ]
    ],
    "openingTotal": 61033.9424,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 3147.6608000000015,
    "ebit": 2339.327466666668,
    "breakEvenRevenue": 25707.161626016255,
    "breakEvenUnits": 302.4371956001912,
    "breakEvenDaily": 12.601549816674634,
    "breakEvenUtilization": 0.7000861009263686,
    "utilization": 0.7777777777777778,
    "peakDeficit": 24040.73279999999,
    "deficitMonth": 4,
    "buffer": 40543.0784,
    "reserve": 64583.81119999999,
    "funding": 125617.7536,
    "payback": 34,
    "year1": {
      "revenue": 295024.8,
      "ebit": -11038.134399999972,
      "cash": -3738.1343999999735
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -10903.859199999999,
        "ebit": -11712.192533333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11103.859199999999,
        "cumulative": -11103.859199999999,
        "projectCumulative": -72137.8016
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -7390.979199999996,
        "ebit": -8199.31253333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7590.979199999996,
        "cumulative": -18694.838399999993,
        "projectCumulative": -79728.7808
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -3878.099199999997,
        "ebit": -4686.43253333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4078.099199999997,
        "cumulative": -22772.93759999999,
        "projectCumulative": -83806.87999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": -1067.7952000000005,
        "ebit": -1876.128533333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1267.7952000000005,
        "cumulative": -24040.73279999999,
        "projectCumulative": -85074.6752
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 805.7408000000069,
        "ebit": -2.5925333333265144,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 605.7408000000069,
        "cumulative": -23434.991999999984,
        "projectCumulative": -84468.93439999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 2210.8928000000014,
        "ebit": 1402.559466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2010.8928000000014,
        "cumulative": -21424.099199999982,
        "projectCumulative": -82458.04159999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -18476.43839999998,
        "projectCumulative": -79510.38079999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -15528.77759999998,
        "projectCumulative": -76562.71999999997
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -12581.116799999978,
        "projectCumulative": -73615.05919999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -9633.455999999976,
        "projectCumulative": -70667.39839999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -6685.795199999975,
        "projectCumulative": -67719.73759999998
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -3738.1343999999735,
        "projectCumulative": -64772.07679999997
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": -790.4735999999721,
        "projectCumulative": -61824.41599999997
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 2157.1872000000294,
        "projectCumulative": -58876.75519999997
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 5104.848000000031,
        "projectCumulative": -55929.09439999997
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 8052.508800000032,
        "projectCumulative": -52981.43359999997
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 11000.169600000034,
        "projectCumulative": -50033.77279999996
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 13947.830400000035,
        "projectCumulative": -47086.111999999965
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 16895.491200000037,
        "projectCumulative": -44138.45119999997
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 19843.15200000004,
        "projectCumulative": -41190.79039999996
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 22790.81280000004,
        "projectCumulative": -38243.12959999996
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 25738.47360000004,
        "projectCumulative": -35295.46879999996
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 28686.134400000043,
        "projectCumulative": -32347.807999999957
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 31633.795200000044,
        "projectCumulative": -29400.147199999956
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 34581.45600000005,
        "projectCumulative": -26452.48639999995
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 37529.11680000005,
        "projectCumulative": -23504.825599999953
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 40476.777600000045,
        "projectCumulative": -20557.164799999955
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 43424.43840000004,
        "projectCumulative": -17609.503999999957
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 46372.09920000004,
        "projectCumulative": -14661.84319999996
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 49319.76000000004,
        "projectCumulative": -11714.182399999961
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 52267.420800000036,
        "projectCumulative": -8766.521599999964
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 55215.081600000034,
        "projectCumulative": -5818.860799999966
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 58162.74240000003,
        "projectCumulative": -2871.199999999968
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 61110.40320000003,
        "projectCumulative": 76.46080000002985
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 64058.06400000003,
        "projectCumulative": 3024.1216000000277
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 67005.72480000003,
        "projectCumulative": 5971.7824000000255
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 69953.38560000002,
        "projectCumulative": 8919.443200000023
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 72901.04640000002,
        "projectCumulative": 11867.104000000021
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 75848.70720000002,
        "projectCumulative": 14814.764800000019
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 78796.36800000002,
        "projectCumulative": 17762.425600000017
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 81744.02880000001,
        "projectCumulative": 20710.086400000015
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 84691.68960000001,
        "projectCumulative": 23657.747200000013
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 87639.35040000001,
        "projectCumulative": 26605.40800000001
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 90587.01120000001,
        "projectCumulative": 29553.06880000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 93534.672,
        "projectCumulative": 32500.729600000006
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 96482.3328,
        "projectCumulative": 35448.390400000004
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 99429.9936,
        "projectCumulative": 38396.0512
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 102377.6544,
        "projectCumulative": 41343.712
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 105325.3152,
        "projectCumulative": 44291.3728
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 108272.976,
        "projectCumulative": 47239.033599999995
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 111220.6368,
        "projectCumulative": 50186.69439999999
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 114168.29759999999,
        "projectCumulative": 53134.35519999999
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 117115.95839999999,
        "projectCumulative": 56082.01599999999
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 120063.61919999999,
        "projectCumulative": 59029.67679999999
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 123011.27999999998,
        "projectCumulative": 61977.337599999984
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 125958.94079999998,
        "projectCumulative": 64924.99839999998
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 128906.60159999998,
        "projectCumulative": 67872.65919999998
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 131854.26239999998,
        "projectCumulative": 70820.31999999998
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 134801.9232,
        "projectCumulative": 73767.98079999999
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3147.6608000000015,
        "ebit": 2339.327466666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2947.6608000000015,
        "cumulative": 137749.584,
        "projectCumulative": 76715.6416
      }
    ],
    "matureCash": 2947.6608000000015
  }
}