{
  "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": "33",
    "abbr": "NH",
    "name": "New Hampshire",
    "slug": "new-hampshire",
    "region": "Northeast",
    "population2025": 1415342,
    "population2024": 1408518,
    "populationChange": 6824,
    "populationGrowthPct": 0.4844808515049204,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.19,
        "hourly_mean": 40.15,
        "hourly_p25": 32.52,
        "hourly_p75": 44.98,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20690
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.33,
        "hourly_mean": 20.19,
        "hourly_p25": 17.88,
        "hourly_p75": 22.52,
        "employment": 7190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21022
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.19,
        "hourly_mean": 15.44,
        "hourly_p25": 13.93,
        "hourly_p75": 17.37,
        "employment": 14540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21026
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.81,
        "hourly_mean": 16.56,
        "hourly_p25": 13.7,
        "hourly_p75": 18.63,
        "employment": 2370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21030
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.54,
        "hourly_mean": 27.62,
        "hourly_p25": 21.95,
        "hourly_p75": 31.41,
        "employment": 750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21034
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.82,
        "hourly_mean": 19.76,
        "hourly_p25": 16.98,
        "hourly_p75": 22.66,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21036
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.66,
        "hourly_mean": 18.84,
        "hourly_p25": 13.7,
        "hourly_p75": 22.33,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21055
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.99,
        "hourly_mean": 18.66,
        "hourly_p25": 16.34,
        "hourly_p75": 20.92,
        "employment": 1030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21317
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-hampshire"
  },
  "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__new-hampshire.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": 16.66
      }
    ],
    "hours": 576,
    "wages": 9596.16,
    "payroll": 11323.468799999999,
    "fixed": 15323.468799999999,
    "depreciation": 808.3333333333334,
    "training": 1415.4335999999998,
    "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",
        1415.4335999999998
      ]
    ],
    "openingTotal": 60415.4336,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8095.731200000002,
    "ebit": 7287.397866666669,
    "breakEvenRevenue": 19672.929430894306,
    "breakEvenUnits": 231.44622859875653,
    "breakEvenDaily": 9.643592858281522,
    "breakEvenUtilization": 0.535755158793418,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8798.697599999994,
    "deficitMonth": 2,
    "buffer": 30646.937599999997,
    "reserve": 39445.63519999999,
    "funding": 99861.06879999998,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 48338.710400000025,
      "cash": 55638.71040000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5955.788799999998,
        "ebit": -6764.1221333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6155.788799999998,
        "cumulative": -6155.788799999998,
        "projectCumulative": -66571.2224
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2442.9087999999956,
        "ebit": -3251.242133333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2642.9087999999956,
        "cumulative": -8798.697599999994,
        "projectCumulative": -69214.13119999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1069.9712000000036,
        "ebit": 261.6378666666702,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 869.9712000000036,
        "cumulative": -7928.7263999999905,
        "projectCumulative": -68344.15999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3880.2752,
        "ebit": 3071.9418666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3680.2752,
        "cumulative": -4248.45119999999,
        "projectCumulative": -64663.884799999985
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5753.811200000007,
        "ebit": 4945.477866666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5553.811200000007,
        "cumulative": 1305.360000000017,
        "projectCumulative": -59110.07359999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7158.963200000002,
        "ebit": 6350.629866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6958.963200000002,
        "cumulative": 8264.323200000019,
        "projectCumulative": -52151.110399999976
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 16160.05440000002,
        "projectCumulative": -44255.379199999974
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 24055.785600000025,
        "projectCumulative": -36359.64799999997
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 31951.516800000027,
        "projectCumulative": -28463.91679999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 39847.24800000003,
        "projectCumulative": -20568.185599999968
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 47742.97920000003,
        "projectCumulative": -12672.454399999966
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 55638.71040000003,
        "projectCumulative": -4776.723199999964
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 63534.441600000035,
        "projectCumulative": 3119.008000000038
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 71430.17280000003,
        "projectCumulative": 11014.739200000033
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 79325.90400000004,
        "projectCumulative": 18910.470400000042
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 87221.63520000005,
        "projectCumulative": 26806.20160000005
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 95117.36640000006,
        "projectCumulative": 34701.93280000006
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 103013.09760000007,
        "projectCumulative": 42597.66400000007
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 110908.82880000008,
        "projectCumulative": 50493.39520000008
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 118804.56000000008,
        "projectCumulative": 58389.12640000009
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 126700.2912000001,
        "projectCumulative": 66284.8576000001
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 134596.0224000001,
        "projectCumulative": 74180.58880000011
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 142491.7536000001,
        "projectCumulative": 82076.32000000012
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 150387.48480000012,
        "projectCumulative": 89972.05120000013
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 158283.21600000013,
        "projectCumulative": 97867.78240000014
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 166178.94720000014,
        "projectCumulative": 105763.51360000015
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 174074.67840000015,
        "projectCumulative": 113659.24480000016
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 181970.40960000016,
        "projectCumulative": 121554.97600000017
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 189866.14080000017,
        "projectCumulative": 129450.70720000018
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 197761.87200000018,
        "projectCumulative": 137346.4384000002
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 205657.6032000002,
        "projectCumulative": 145242.1696000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 213553.3344000002,
        "projectCumulative": 153137.9008000002
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 221449.0656000002,
        "projectCumulative": 161033.63200000022
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 229344.79680000021,
        "projectCumulative": 168929.36320000023
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 237240.52800000022,
        "projectCumulative": 176825.09440000023
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 245136.25920000023,
        "projectCumulative": 184720.82560000024
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 253031.99040000024,
        "projectCumulative": 192616.55680000025
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 260927.72160000025,
        "projectCumulative": 200512.28800000026
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 268823.45280000026,
        "projectCumulative": 208408.01920000027
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 276719.18400000024,
        "projectCumulative": 216303.75040000025
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 284614.9152000002,
        "projectCumulative": 224199.48160000023
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 292510.6464000002,
        "projectCumulative": 232095.2128000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 300406.3776000002,
        "projectCumulative": 239990.9440000002
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 308302.10880000016,
        "projectCumulative": 247886.67520000017
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 316197.84000000014,
        "projectCumulative": 255782.40640000015
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 324093.5712000001,
        "projectCumulative": 263678.13760000013
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 331989.3024000001,
        "projectCumulative": 271573.8688000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 339885.0336000001,
        "projectCumulative": 279469.6000000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 347780.76480000006,
        "projectCumulative": 287365.3312000001
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 355676.49600000004,
        "projectCumulative": 295261.06240000005
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 363572.2272,
        "projectCumulative": 303156.79360000003
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 371467.9584,
        "projectCumulative": 311052.5248
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 379363.6896,
        "projectCumulative": 318948.256
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 387259.42079999996,
        "projectCumulative": 326843.9872
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 395155.15199999994,
        "projectCumulative": 334739.71839999995
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 403050.8831999999,
        "projectCumulative": 342635.44959999993
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 410946.6143999999,
        "projectCumulative": 350531.1807999999
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 418842.3455999999,
        "projectCumulative": 358426.9119999999
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 426738.07679999986,
        "projectCumulative": 366322.6431999999
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8095.731200000002,
        "ebit": 7287.397866666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7895.731200000002,
        "cumulative": 434633.80799999984,
        "projectCumulative": 374218.37439999986
      }
    ],
    "matureCash": 7895.731200000002
  }
}