{
  "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": "25",
    "abbr": "MA",
    "name": "Massachusetts",
    "slug": "massachusetts",
    "region": "Northeast",
    "population2025": 7154084,
    "population2024": 7138560,
    "populationChange": 15524,
    "populationGrowthPct": 0.21746682804375528,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 44.35,
        "hourly_mean": 44.14,
        "hourly_p25": 35.31,
        "hourly_p75": 49.48,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14845
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.92,
        "hourly_mean": 21.85,
        "hourly_p25": 18.45,
        "hourly_p75": 23.58,
        "employment": 29570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15223
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.24,
        "hourly_mean": 17.25,
        "hourly_p25": 16.23,
        "hourly_p75": 17.78,
        "employment": 85810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15228
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.88,
        "hourly_mean": 18.8,
        "hourly_p25": 17.16,
        "hourly_p75": 20.15,
        "employment": 14100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15232
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.73,
        "hourly_mean": 28.85,
        "hourly_p25": 22.95,
        "hourly_p75": 32.76,
        "employment": 4000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15236
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 21.91,
        "hourly_mean": 21.75,
        "hourly_p25": 18.06,
        "hourly_p75": 23.9,
        "employment": 55490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15238
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.93,
        "hourly_mean": 23.9,
        "hourly_p25": 16.8,
        "hourly_p75": 29.01,
        "employment": 9600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15261
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.57,
        "hourly_mean": 19.48,
        "hourly_p25": 17.5,
        "hourly_p75": 20.75,
        "employment": 5100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15572
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/massachusetts"
  },
  "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__massachusetts.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": 17.93
      }
    ],
    "hours": 576,
    "wages": 10327.68,
    "payroll": 12186.6624,
    "fixed": 16186.6624,
    "depreciation": 808.3333333333334,
    "training": 1523.3328,
    "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",
        1523.3328
      ]
    ],
    "openingTotal": 60523.3328,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7232.5376000000015,
    "ebit": 6424.204266666668,
    "breakEvenRevenue": 20725.604552845525,
    "breakEvenUnits": 243.83064179818265,
    "breakEvenDaily": 10.159610074924277,
    "breakEvenUtilization": 0.5644227819402377,
    "utilization": 0.7777777777777778,
    "peakDeficit": 10525.084799999995,
    "deficitMonth": 2,
    "buffer": 32373.3248,
    "reserve": 42898.40959999999,
    "funding": 103421.74239999999,
    "payback": 15,
    "year1": {
      "revenue": 295024.8,
      "ebit": 37980.38720000003,
      "cash": 45280.387200000034
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6818.982399999999,
        "ebit": -7627.315733333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7018.982399999999,
        "cumulative": -7018.982399999999,
        "projectCumulative": -67542.3152
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3306.102399999996,
        "ebit": -4114.435733333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3506.102399999996,
        "cumulative": -10525.084799999995,
        "projectCumulative": -71048.41759999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 206.77760000000308,
        "ebit": -601.5557333333303,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6.777600000003076,
        "cumulative": -10518.307199999992,
        "projectCumulative": -71041.63999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3017.0815999999995,
        "ebit": 2208.748266666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2817.0815999999995,
        "cumulative": -7701.2255999999925,
        "projectCumulative": -68224.5584
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4890.617600000007,
        "ebit": 4082.2842666666734,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4690.617600000007,
        "cumulative": -3010.6079999999856,
        "projectCumulative": -63533.94079999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6295.769600000001,
        "ebit": 5487.436266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6095.769600000001,
        "cumulative": 3085.161600000016,
        "projectCumulative": -57438.17119999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 10117.699200000017,
        "projectCumulative": -50405.63359999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 17150.23680000002,
        "projectCumulative": -43373.095999999976
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 24182.774400000024,
        "projectCumulative": -36340.55839999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 31215.312000000027,
        "projectCumulative": -29308.02079999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 38247.84960000003,
        "projectCumulative": -22275.483199999966
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 45280.387200000034,
        "projectCumulative": -15242.945599999963
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 52312.92480000004,
        "projectCumulative": -8210.40799999996
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 59345.46240000004,
        "projectCumulative": -1177.8703999999561
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 66378.00000000004,
        "projectCumulative": 5854.667200000047
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 73410.53760000004,
        "projectCumulative": 12887.204800000043
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 80443.07520000004,
        "projectCumulative": 19919.74240000004
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 87475.61280000003,
        "projectCumulative": 26952.280000000035
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 94508.15040000003,
        "projectCumulative": 33984.81760000003
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 101540.68800000002,
        "projectCumulative": 41017.35520000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 108573.22560000002,
        "projectCumulative": 48049.89280000002
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 115605.76320000002,
        "projectCumulative": 55082.43040000002
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 122638.30080000001,
        "projectCumulative": 62114.968000000015
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 129670.83840000001,
        "projectCumulative": 69147.5056
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 136703.37600000002,
        "projectCumulative": 76180.04320000001
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 143735.91360000003,
        "projectCumulative": 83212.58080000003
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 150768.45120000004,
        "projectCumulative": 90245.11840000004
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 157800.98880000005,
        "projectCumulative": 97277.65600000005
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 164833.52640000006,
        "projectCumulative": 104310.19360000006
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 171866.06400000007,
        "projectCumulative": 111342.73120000007
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 178898.60160000008,
        "projectCumulative": 118375.26880000008
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 185931.1392000001,
        "projectCumulative": 125407.80640000009
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 192963.6768000001,
        "projectCumulative": 132440.3440000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 199996.2144000001,
        "projectCumulative": 139472.8816000001
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 207028.75200000012,
        "projectCumulative": 146505.41920000012
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 214061.28960000013,
        "projectCumulative": 153537.95680000013
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 221093.82720000015,
        "projectCumulative": 160570.49440000014
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 228126.36480000016,
        "projectCumulative": 167603.03200000015
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 235158.90240000017,
        "projectCumulative": 174635.56960000016
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 242191.44000000018,
        "projectCumulative": 181668.10720000017
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 249223.9776000002,
        "projectCumulative": 188700.64480000018
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 256256.5152000002,
        "projectCumulative": 195733.1824000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 263289.0528000002,
        "projectCumulative": 202765.72000000018
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 270321.59040000016,
        "projectCumulative": 209798.25760000016
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 277354.12800000014,
        "projectCumulative": 216830.79520000014
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 284386.6656000001,
        "projectCumulative": 223863.33280000012
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 291419.2032000001,
        "projectCumulative": 230895.8704000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 298451.7408000001,
        "projectCumulative": 237928.40800000008
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 305484.27840000007,
        "projectCumulative": 244960.94560000006
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 312516.81600000005,
        "projectCumulative": 251993.48320000005
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 319549.35360000003,
        "projectCumulative": 259026.02080000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 326581.8912,
        "projectCumulative": 266058.55840000004
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 333614.4288,
        "projectCumulative": 273091.096
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 340646.9664,
        "projectCumulative": 280123.6336
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 347679.50399999996,
        "projectCumulative": 287156.1712
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 354712.04159999994,
        "projectCumulative": 294188.70879999996
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 361744.5791999999,
        "projectCumulative": 301221.24639999995
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 368777.1167999999,
        "projectCumulative": 308253.7839999999
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 375809.6543999999,
        "projectCumulative": 315286.3215999999
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7232.5376000000015,
        "ebit": 6424.204266666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7032.5376000000015,
        "cumulative": 382842.19199999986,
        "projectCumulative": 322318.8591999999
      }
    ],
    "matureCash": 7032.5376000000015
  }
}