{
  "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": "27",
    "abbr": "MN",
    "name": "Minnesota",
    "slug": "minnesota",
    "region": "Midwest",
    "population2025": 5830405,
    "population2024": 5797405,
    "populationChange": 33000,
    "populationGrowthPct": 0.5692201942075759,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.38,
        "hourly_mean": 39.57,
        "hourly_p25": 30.92,
        "hourly_p75": 45.76,
        "employment": 730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16416
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.55,
        "hourly_mean": 19.33,
        "hourly_p25": 17.32,
        "hourly_p75": 21.81,
        "employment": 26080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16794
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.08,
        "hourly_mean": 15.6,
        "hourly_p25": 14.05,
        "hourly_p75": 17.14,
        "employment": 58970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16799
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.38,
        "hourly_mean": 15.85,
        "hourly_p25": 14.05,
        "hourly_p75": 17.39,
        "employment": 8710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16803
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 25.73,
        "hourly_mean": 27.07,
        "hourly_p25": 21.33,
        "hourly_p75": 31.43,
        "employment": 2270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16806
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.04,
        "hourly_mean": 19.86,
        "hourly_p25": 17.33,
        "hourly_p75": 22.27,
        "employment": 42300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16808
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.83,
        "hourly_mean": 23.19,
        "hourly_p25": 16.65,
        "hourly_p75": 28.51,
        "employment": 5320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16832
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.07,
        "hourly_mean": 18.83,
        "hourly_p25": 16.99,
        "hourly_p75": 20.37,
        "employment": 4460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17137
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/minnesota"
  },
  "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__minnesota.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": 18.83
      }
    ],
    "hours": 576,
    "wages": 10846.079999999998,
    "payroll": 12798.374399999997,
    "fixed": 16798.374399999997,
    "depreciation": 808.3333333333334,
    "training": 1599.7967999999996,
    "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",
        1599.7967999999996
      ]
    ],
    "openingTotal": 60599.7968,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 6620.825600000004,
    "ebit": 5812.492266666671,
    "breakEvenRevenue": 21471.594796747962,
    "breakEvenUnits": 252.60699760879956,
    "breakEvenDaily": 10.525291567033316,
    "breakEvenUtilization": 0.5847384203907398,
    "utilization": 0.7777777777777778,
    "peakDeficit": 12353.443199999985,
    "deficitMonth": 3,
    "buffer": 33596.748799999994,
    "reserve": 45950.19199999998,
    "funding": 106549.98879999998,
    "payback": 16,
    "year1": {
      "revenue": 295024.8,
      "ebit": 30639.843200000054,
      "cash": 37939.843200000054
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -7430.694399999997,
        "ebit": -8239.02773333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7630.694399999997,
        "cumulative": -7630.694399999997,
        "projectCumulative": -68230.49119999999
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3917.814399999994,
        "ebit": -4726.147733333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4117.814399999994,
        "cumulative": -11748.50879999999,
        "projectCumulative": -72348.30559999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -404.93439999999464,
        "ebit": -1213.2677333333281,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -604.9343999999946,
        "cumulative": -12353.443199999985,
        "projectCumulative": -72953.23999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 2405.369600000002,
        "ebit": 1597.0362666666683,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2205.369600000002,
        "cumulative": -10148.073599999983,
        "projectCumulative": -70747.87039999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4278.905600000009,
        "ebit": 3470.5722666666757,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4078.905600000009,
        "cumulative": -6069.167999999974,
        "projectCumulative": -66668.96479999997
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 5684.057600000004,
        "ebit": 4875.724266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5484.057600000004,
        "cumulative": -585.1103999999705,
        "projectCumulative": -61184.907199999965
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 5835.715200000033,
        "projectCumulative": -54764.08159999996
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 12256.540800000037,
        "projectCumulative": -48343.25599999996
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 18677.366400000043,
        "projectCumulative": -41922.430399999954
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 25098.192000000046,
        "projectCumulative": -35501.60479999995
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 31519.01760000005,
        "projectCumulative": -29080.779199999946
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 37939.843200000054,
        "projectCumulative": -22659.953599999943
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 44360.66880000006,
        "projectCumulative": -16239.127999999939
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 50781.49440000006,
        "projectCumulative": -9818.302399999935
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 57202.320000000065,
        "projectCumulative": -3397.4767999999312
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 63623.14560000007,
        "projectCumulative": 3023.3488000000725
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 70043.97120000007,
        "projectCumulative": 9444.174400000076
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 76464.79680000007,
        "projectCumulative": 15865.000000000073
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 82885.62240000008,
        "projectCumulative": 22285.825600000084
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 89306.44800000009,
        "projectCumulative": 28706.651200000095
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 95727.2736000001,
        "projectCumulative": 35127.476800000106
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 102148.09920000011,
        "projectCumulative": 41548.30240000012
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 108568.92480000012,
        "projectCumulative": 47969.12800000013
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 114989.75040000014,
        "projectCumulative": 54389.95360000014
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 121410.57600000015,
        "projectCumulative": 60810.77920000015
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 127831.40160000016,
        "projectCumulative": 67231.60480000016
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 134252.22720000017,
        "projectCumulative": 73652.43040000017
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 140673.05280000018,
        "projectCumulative": 80073.25600000018
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 147093.8784000002,
        "projectCumulative": 86494.0816000002
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 153514.7040000002,
        "projectCumulative": 92914.9072000002
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 159935.5296000002,
        "projectCumulative": 99335.73280000022
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 166356.35520000022,
        "projectCumulative": 105756.55840000023
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 172777.18080000023,
        "projectCumulative": 112177.38400000024
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 179198.00640000025,
        "projectCumulative": 118598.20960000025
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 185618.83200000026,
        "projectCumulative": 125019.03520000026
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 192039.65760000027,
        "projectCumulative": 131439.86080000026
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 198460.48320000028,
        "projectCumulative": 137860.6864000003
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 204881.3088000003,
        "projectCumulative": 144281.51200000028
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 211302.1344000003,
        "projectCumulative": 150702.33760000032
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 217722.9600000003,
        "projectCumulative": 157123.1632000003
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 224143.78560000032,
        "projectCumulative": 163543.98880000034
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 230564.61120000033,
        "projectCumulative": 169964.81440000032
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 236985.43680000035,
        "projectCumulative": 176385.64000000036
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 243406.26240000036,
        "projectCumulative": 182806.46560000035
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 249827.08800000037,
        "projectCumulative": 189227.29120000039
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 256247.91360000038,
        "projectCumulative": 195648.11680000037
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 262668.73920000036,
        "projectCumulative": 202068.94240000035
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 269089.56480000034,
        "projectCumulative": 208489.76800000033
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 275510.3904000003,
        "projectCumulative": 214910.5936000003
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 281931.2160000003,
        "projectCumulative": 221331.4192000003
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 288352.0416000003,
        "projectCumulative": 227752.24480000028
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 294772.86720000027,
        "projectCumulative": 234173.07040000026
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 301193.69280000025,
        "projectCumulative": 240593.89600000024
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 307614.51840000023,
        "projectCumulative": 247014.72160000022
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 314035.3440000002,
        "projectCumulative": 253435.5472000002
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 320456.1696000002,
        "projectCumulative": 259856.3728000002
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 326876.9952000002,
        "projectCumulative": 266277.19840000017
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 333297.82080000016,
        "projectCumulative": 272698.02400000015
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 339718.64640000014,
        "projectCumulative": 279118.84960000013
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6620.825600000004,
        "ebit": 5812.492266666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6420.825600000004,
        "cumulative": 346139.4720000001,
        "projectCumulative": 285539.6752000001
      }
    ],
    "matureCash": 6420.825600000004
  }
}