{
  "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": "09",
    "abbr": "CT",
    "name": "Connecticut",
    "slug": "connecticut",
    "region": "Northeast",
    "population2025": 3688496,
    "population2024": 3674449,
    "populationChange": 14047,
    "populationGrowthPct": 0.3822886098024503,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.5,
        "hourly_mean": 38.78,
        "hourly_p25": 30,
        "hourly_p75": 44.28,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4354
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.98,
        "hourly_mean": 20.25,
        "hourly_p25": 17.82,
        "hourly_p75": 22.09,
        "employment": 14830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.01,
        "hourly_mean": 17.47,
        "hourly_p25": 16.58,
        "hourly_p75": 17.52,
        "employment": 35720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4718
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.09,
        "hourly_mean": 17.65,
        "hourly_p25": 16.6,
        "hourly_p75": 17.88,
        "employment": 7340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4722
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.5,
        "hourly_mean": 28.54,
        "hourly_p25": 21.55,
        "hourly_p75": 34.63,
        "employment": 2110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4726
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.25,
        "hourly_mean": 20.48,
        "hourly_p25": 17.05,
        "hourly_p75": 22.67,
        "employment": 28740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4728
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.45,
        "hourly_mean": 23.62,
        "hourly_p25": 16.49,
        "hourly_p75": 28.75,
        "employment": 4090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4749
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.25,
        "hourly_mean": 18.45,
        "hourly_p25": 16.6,
        "hourly_p75": 18.67,
        "employment": 3480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5033
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/connecticut"
  },
  "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__connecticut.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": 21.45
      }
    ],
    "hours": 576,
    "wages": 12355.199999999999,
    "payroll": 14579.135999999999,
    "fixed": 18579.136,
    "depreciation": 808.3333333333334,
    "training": 1822.3919999999998,
    "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",
        1822.3919999999998
      ]
    ],
    "openingTotal": 60822.392,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 4840.064000000002,
    "ebit": 4031.7306666666686,
    "breakEvenRevenue": 23643.25528455284,
    "breakEvenUnits": 278.1559445241511,
    "breakEvenDaily": 11.589831021839629,
    "breakEvenUtilization": 0.6438795012133127,
    "utilization": 0.7777777777777778,
    "peakDeficit": 17695.72799999999,
    "deficitMonth": 3,
    "buffer": 37158.272,
    "reserve": 54853.999999999985,
    "funding": 115676.39199999999,
    "payback": 22,
    "year1": {
      "revenue": 295024.8,
      "ebit": 9270.704000000034,
      "cash": 16570.704000000034
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -9211.455999999998,
        "ebit": -10019.789333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9411.455999999998,
        "cumulative": -9411.455999999998,
        "projectCumulative": -70233.848
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -5698.5759999999955,
        "ebit": -6506.9093333333285,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5898.5759999999955,
        "cumulative": -15310.031999999994,
        "projectCumulative": -76132.424
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -2185.6959999999963,
        "ebit": -2994.0293333333298,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2385.6959999999963,
        "cumulative": -17695.72799999999,
        "projectCumulative": -78518.12
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 624.6080000000002,
        "ebit": -183.7253333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 424.6080000000002,
        "cumulative": -17271.119999999988,
        "projectCumulative": -78093.51199999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 2498.1440000000075,
        "ebit": 1689.810666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2298.1440000000075,
        "cumulative": -14972.97599999998,
        "projectCumulative": -75795.36799999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 3903.296000000002,
        "ebit": 3094.9626666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3703.296000000002,
        "cumulative": -11269.679999999978,
        "projectCumulative": -72092.07199999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": -6629.615999999976,
        "projectCumulative": -67452.00799999997
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": -1989.5519999999742,
        "projectCumulative": -62811.943999999974
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 2650.512000000028,
        "projectCumulative": -58171.879999999976
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 7290.57600000003,
        "projectCumulative": -53531.81599999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 11930.640000000032,
        "projectCumulative": -48891.751999999964
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 16570.704000000034,
        "projectCumulative": -44251.687999999966
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 21210.768000000036,
        "projectCumulative": -39611.62399999997
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 25850.83200000004,
        "projectCumulative": -34971.55999999996
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 30490.89600000004,
        "projectCumulative": -30331.49599999996
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 35130.96000000004,
        "projectCumulative": -25691.431999999957
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 39771.02400000005,
        "projectCumulative": -21051.36799999995
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 44411.08800000005,
        "projectCumulative": -16411.303999999953
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 49051.152000000046,
        "projectCumulative": -11771.239999999954
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 53691.216000000044,
        "projectCumulative": -7131.175999999956
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 58331.28000000004,
        "projectCumulative": -2491.1119999999573
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 62971.34400000004,
        "projectCumulative": 2148.952000000041
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 67611.40800000004,
        "projectCumulative": 6789.01600000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 72251.47200000004,
        "projectCumulative": 11429.080000000038
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 76891.53600000004,
        "projectCumulative": 16069.144000000037
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 81531.60000000003,
        "projectCumulative": 20709.208000000035
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 86171.66400000003,
        "projectCumulative": 25349.272000000034
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 90811.72800000003,
        "projectCumulative": 29989.336000000032
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 95451.79200000003,
        "projectCumulative": 34629.40000000003
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 100091.85600000003,
        "projectCumulative": 39269.46400000003
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 104731.92000000003,
        "projectCumulative": 43909.52800000003
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 109371.98400000003,
        "projectCumulative": 48549.592000000026
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 114012.04800000002,
        "projectCumulative": 53189.656000000025
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 118652.11200000002,
        "projectCumulative": 57829.72000000002
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 123292.17600000002,
        "projectCumulative": 62469.78400000002
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 127932.24000000002,
        "projectCumulative": 67109.84800000003
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 132572.30400000003,
        "projectCumulative": 71749.91200000004
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 137212.36800000005,
        "projectCumulative": 76389.97600000005
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 141852.43200000006,
        "projectCumulative": 81030.04000000007
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 146492.49600000007,
        "projectCumulative": 85670.10400000008
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 151132.56000000008,
        "projectCumulative": 90310.16800000009
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 155772.6240000001,
        "projectCumulative": 94950.2320000001
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 160412.6880000001,
        "projectCumulative": 99590.29600000012
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 165052.75200000012,
        "projectCumulative": 104230.36000000013
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 169692.81600000014,
        "projectCumulative": 108870.42400000014
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 174332.88000000015,
        "projectCumulative": 113510.48800000016
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 178972.94400000016,
        "projectCumulative": 118150.55200000017
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 183613.00800000018,
        "projectCumulative": 122790.61600000018
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 188253.0720000002,
        "projectCumulative": 127430.6800000002
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 192893.1360000002,
        "projectCumulative": 132070.7440000002
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 197533.20000000022,
        "projectCumulative": 136710.80800000022
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 202173.26400000023,
        "projectCumulative": 141350.87200000024
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 206813.32800000024,
        "projectCumulative": 145990.93600000025
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 211453.39200000025,
        "projectCumulative": 150631.00000000026
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 216093.45600000027,
        "projectCumulative": 155271.06400000027
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 220733.52000000028,
        "projectCumulative": 159911.1280000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 225373.5840000003,
        "projectCumulative": 164551.1920000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 230013.6480000003,
        "projectCumulative": 169191.2560000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 234653.71200000032,
        "projectCumulative": 173831.32000000033
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 4840.064000000002,
        "ebit": 4031.7306666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4640.064000000002,
        "cumulative": 239293.77600000033,
        "projectCumulative": 178471.38400000034
      }
    ],
    "matureCash": 4640.064000000002
  }
}