{
  "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": "23",
    "abbr": "ME",
    "name": "Maine",
    "slug": "maine",
    "region": "Northeast",
    "population2025": 1414874,
    "population2024": 1408438,
    "populationChange": 6436,
    "populationGrowthPct": 0.4569601217802921,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.9,
        "hourly_mean": 33.38,
        "hourly_p25": 25.97,
        "hourly_p75": 37.57,
        "employment": 1210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13414
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.78,
        "hourly_mean": 21.75,
        "hourly_p25": 19.13,
        "hourly_p75": 22.94,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13752
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.69,
        "hourly_mean": 17.25,
        "hourly_p25": 15.38,
        "hourly_p75": 17.55,
        "employment": 17250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13756
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.13,
        "hourly_mean": 17.49,
        "hourly_p25": 15.58,
        "hourly_p75": 18.32,
        "employment": 2940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13760
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.83,
        "hourly_mean": 26.97,
        "hourly_p25": 22.26,
        "hourly_p75": 30.08,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13763
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.72,
        "hourly_mean": 19.83,
        "hourly_p25": 17.45,
        "hourly_p75": 21.92,
        "employment": 9180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13765
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.16,
        "hourly_mean": 23.44,
        "hourly_p25": 17.79,
        "hourly_p75": 29.74,
        "employment": 970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13784
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 18.99,
        "hourly_p25": 16.87,
        "hourly_p75": 20.56,
        "employment": 1150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14053
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/maine"
  },
  "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__maine.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": 21.16
      }
    ],
    "hours": 576,
    "wages": 12188.16,
    "payroll": 14382.028799999998,
    "fixed": 18382.0288,
    "depreciation": 808.3333333333334,
    "training": 1797.7535999999998,
    "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",
        1797.7535999999998
      ]
    ],
    "openingTotal": 60797.7536,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 5037.171200000001,
    "ebit": 4228.837866666668,
    "breakEvenRevenue": 23402.8806504065,
    "breakEvenUnits": 275.3280076518412,
    "breakEvenDaily": 11.472000318826716,
    "breakEvenUtilization": 0.6373333510459287,
    "utilization": 0.7777777777777778,
    "peakDeficit": 17104.406399999993,
    "deficitMonth": 3,
    "buffer": 36764.0576,
    "reserve": 53868.46399999999,
    "funding": 114666.21759999999,
    "payback": 21,
    "year1": {
      "revenue": 295024.8,
      "ebit": 11635.99040000002,
      "cash": 18935.990400000017
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -9014.3488,
        "ebit": -9822.682133333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9214.3488,
        "cumulative": -9214.3488,
        "projectCumulative": -70012.1024
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -5501.468799999997,
        "ebit": -6309.80213333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5701.468799999997,
        "cumulative": -14915.817599999997,
        "projectCumulative": -75713.57119999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -1988.5887999999977,
        "ebit": -2796.922133333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2188.5887999999977,
        "cumulative": -17104.406399999993,
        "projectCumulative": -77902.15999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 821.7151999999987,
        "ebit": 13.38186666666536,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 621.7151999999987,
        "cumulative": -16482.691199999994,
        "projectCumulative": -77280.4448
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 2695.251200000006,
        "ebit": 1886.9178666666726,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2495.251200000006,
        "cumulative": -13987.439999999988,
        "projectCumulative": -74785.19359999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 4100.403200000001,
        "ebit": 3292.069866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3900.4032000000007,
        "cumulative": -10087.036799999987,
        "projectCumulative": -70884.79039999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": -5249.865599999986,
        "projectCumulative": -66047.61919999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": -412.69439999998576,
        "projectCumulative": -61210.44799999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 4424.476800000015,
        "projectCumulative": -56373.27679999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 9261.648000000016,
        "projectCumulative": -51536.10559999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 14098.819200000016,
        "projectCumulative": -46698.934399999984
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 18935.990400000017,
        "projectCumulative": -41861.76319999998
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 23773.161600000018,
        "projectCumulative": -37024.591999999975
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 28610.33280000002,
        "projectCumulative": -32187.420799999978
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 33447.504000000015,
        "projectCumulative": -27350.24959999998
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 38284.67520000001,
        "projectCumulative": -22513.078399999984
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 43121.84640000001,
        "projectCumulative": -17675.907199999987
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 47959.01760000001,
        "projectCumulative": -12838.73599999999
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 52796.1888,
        "projectCumulative": -8001.564799999993
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 57633.36,
        "projectCumulative": -3164.393599999996
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 62470.5312,
        "projectCumulative": 1672.7776000000013
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 67307.7024,
        "projectCumulative": 6509.948799999998
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 72144.87359999999,
        "projectCumulative": 11347.119999999995
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 76982.04479999999,
        "projectCumulative": 16184.291199999992
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 81819.21599999999,
        "projectCumulative": 21021.46239999999
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 86656.38719999998,
        "projectCumulative": 25858.633599999986
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 91493.55839999998,
        "projectCumulative": 30695.804799999984
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 96330.72959999998,
        "projectCumulative": 35532.97599999998
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 101167.90079999997,
        "projectCumulative": 40370.14719999998
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 106005.07199999997,
        "projectCumulative": 45207.318399999975
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 110842.24319999997,
        "projectCumulative": 50044.48959999997
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 115679.41439999997,
        "projectCumulative": 54881.66079999997
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 120516.58559999996,
        "projectCumulative": 59718.831999999966
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 125353.75679999996,
        "projectCumulative": 64556.00319999996
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 130190.92799999996,
        "projectCumulative": 69393.17439999996
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 135028.09919999997,
        "projectCumulative": 74230.34559999997
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 139865.27039999998,
        "projectCumulative": 79067.51679999998
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 144702.4416,
        "projectCumulative": 83904.688
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 149539.6128,
        "projectCumulative": 88741.8592
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 154376.784,
        "projectCumulative": 93579.03040000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 159213.95520000003,
        "projectCumulative": 98416.20160000003
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 164051.12640000004,
        "projectCumulative": 103253.37280000004
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 168888.29760000005,
        "projectCumulative": 108090.54400000005
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 173725.46880000006,
        "projectCumulative": 112927.71520000006
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 178562.64000000007,
        "projectCumulative": 117764.88640000008
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 183399.81120000008,
        "projectCumulative": 122602.05760000009
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 188236.9824000001,
        "projectCumulative": 127439.2288000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 193074.1536000001,
        "projectCumulative": 132276.4000000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 197911.32480000012,
        "projectCumulative": 137113.57120000012
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 202748.49600000013,
        "projectCumulative": 141950.74240000013
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 207585.66720000014,
        "projectCumulative": 146787.91360000015
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 212422.83840000015,
        "projectCumulative": 151625.08480000016
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 217260.00960000016,
        "projectCumulative": 156462.25600000017
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 222097.18080000018,
        "projectCumulative": 161299.42720000018
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 226934.3520000002,
        "projectCumulative": 166136.5984000002
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 231771.5232000002,
        "projectCumulative": 170973.7696000002
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 236608.6944000002,
        "projectCumulative": 175810.94080000021
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 241445.86560000022,
        "projectCumulative": 180648.11200000023
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 246283.03680000023,
        "projectCumulative": 185485.28320000024
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 5037.171200000001,
        "ebit": 4228.837866666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4837.171200000001,
        "cumulative": 251120.20800000025,
        "projectCumulative": 190322.45440000025
      }
    ],
    "matureCash": 4837.171200000001
  }
}