{
  "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": "34",
    "abbr": "NJ",
    "name": "New Jersey",
    "slug": "new-jersey",
    "region": "Northeast",
    "population2025": 9548215,
    "population2024": 9506354,
    "populationChange": 41861,
    "populationGrowthPct": 0.4403475822591929,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.51,
        "hourly_mean": 40.89,
        "hourly_p25": 30.2,
        "hourly_p75": 48.59,
        "employment": 6360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21351
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.49,
        "hourly_mean": 19.6,
        "hourly_p25": 17.25,
        "hourly_p75": 21.92,
        "employment": 28800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21732
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.42,
        "hourly_mean": 16.88,
        "hourly_p25": 15.49,
        "hourly_p75": 17.38,
        "employment": 93730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21737
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.26,
        "hourly_mean": 17.5,
        "hourly_p25": 15.77,
        "hourly_p75": 18.1,
        "employment": 7450,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21741
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.53,
        "hourly_mean": 28.23,
        "hourly_p25": 22.19,
        "hourly_p75": 33.9,
        "employment": 5600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21745
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.09,
        "hourly_mean": 19.57,
        "hourly_p25": 16.92,
        "hourly_p75": 21.3,
        "employment": 67660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21747
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.38,
        "hourly_mean": 25.1,
        "hourly_p25": 16.17,
        "hourly_p75": 25.76,
        "employment": 15500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21771
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.83,
        "hourly_mean": 18.74,
        "hourly_p25": 17.01,
        "hourly_p75": 19.99,
        "employment": 9930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22088
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-jersey"
  },
  "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-jersey.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": 17.38
      }
    ],
    "hours": 576,
    "wages": 10010.88,
    "payroll": 11812.838399999999,
    "fixed": 15812.838399999999,
    "depreciation": 808.3333333333334,
    "training": 1476.6047999999998,
    "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",
        1476.6047999999998
      ]
    ],
    "openingTotal": 60476.6048,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7606.361600000002,
    "ebit": 6798.028266666669,
    "breakEvenRevenue": 20269.721626016257,
    "breakEvenUnits": 238.46731324725008,
    "breakEvenDaily": 9.936138051968753,
    "breakEvenUtilization": 0.5520076695538196,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9777.436799999994,
    "deficitMonth": 2,
    "buffer": 31625.676799999997,
    "reserve": 41403.11359999999,
    "funding": 101879.71839999998,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 42466.27520000003,
      "cash": 49766.27520000004
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6445.158399999998,
        "ebit": -7253.4917333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6645.158399999998,
        "cumulative": -6645.158399999998,
        "projectCumulative": -67121.7632
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2932.2783999999956,
        "ebit": -3740.611733333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3132.2783999999956,
        "cumulative": -9777.436799999994,
        "projectCumulative": -70254.0416
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 580.6016000000036,
        "ebit": -227.73173333332977,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 380.6016000000036,
        "cumulative": -9396.83519999999,
        "projectCumulative": -69873.43999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3390.9056,
        "ebit": 2582.5722666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3190.9056,
        "cumulative": -6205.92959999999,
        "projectCumulative": -66682.53439999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5264.441600000007,
        "ebit": 4456.108266666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5064.441600000007,
        "cumulative": -1141.487999999983,
        "projectCumulative": -61618.092799999984
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6669.593600000002,
        "ebit": 5861.260266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6469.593600000002,
        "cumulative": 5328.105600000019,
        "projectCumulative": -55148.499199999984
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 12734.467200000021,
        "projectCumulative": -47742.13759999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 20140.828800000025,
        "projectCumulative": -40335.775999999976
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 27547.19040000003,
        "projectCumulative": -32929.41439999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 34953.55200000003,
        "projectCumulative": -25523.05279999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 42359.913600000036,
        "projectCumulative": -18116.691199999965
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 49766.27520000004,
        "projectCumulative": -10710.329599999961
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 57172.636800000044,
        "projectCumulative": -3303.967999999957
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 64578.99840000005,
        "projectCumulative": 4102.393600000047
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 71985.36000000004,
        "projectCumulative": 11508.755200000043
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 79391.72160000005,
        "projectCumulative": 18915.116800000047
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 86798.08320000005,
        "projectCumulative": 26321.47840000005
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 94204.44480000006,
        "projectCumulative": 33727.840000000055
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 101610.80640000006,
        "projectCumulative": 41134.20160000006
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 109017.16800000006,
        "projectCumulative": 48540.56320000006
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 116423.52960000007,
        "projectCumulative": 55946.924800000066
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 123829.89120000007,
        "projectCumulative": 63353.28640000007
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 131236.25280000007,
        "projectCumulative": 70759.64800000007
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 138642.61440000008,
        "projectCumulative": 78166.00960000008
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 146048.97600000008,
        "projectCumulative": 85572.37120000008
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 153455.3376000001,
        "projectCumulative": 92978.73280000009
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 160861.6992000001,
        "projectCumulative": 100385.09440000009
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 168268.0608000001,
        "projectCumulative": 107791.4560000001
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 175674.4224000001,
        "projectCumulative": 115197.8176000001
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 183080.7840000001,
        "projectCumulative": 122604.1792000001
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 190487.1456000001,
        "projectCumulative": 130010.5408000001
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 197893.5072000001,
        "projectCumulative": 137416.9024000001
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 205299.8688000001,
        "projectCumulative": 144823.2640000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 212706.23040000012,
        "projectCumulative": 152229.62560000012
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 220112.59200000012,
        "projectCumulative": 159635.98720000012
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 227518.95360000012,
        "projectCumulative": 167042.34880000012
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 234925.31520000013,
        "projectCumulative": 174448.71040000013
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 242331.67680000013,
        "projectCumulative": 181855.07200000013
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 249738.03840000014,
        "projectCumulative": 189261.43360000013
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 257144.40000000014,
        "projectCumulative": 196667.79520000014
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 264550.76160000014,
        "projectCumulative": 204074.15680000014
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 271957.12320000015,
        "projectCumulative": 211480.51840000015
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 279363.48480000015,
        "projectCumulative": 218886.88000000015
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 286769.84640000015,
        "projectCumulative": 226293.24160000015
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 294176.20800000016,
        "projectCumulative": 233699.60320000016
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 301582.56960000016,
        "projectCumulative": 241105.96480000016
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 308988.93120000017,
        "projectCumulative": 248512.32640000017
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 316395.29280000017,
        "projectCumulative": 255918.68800000017
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 323801.6544000002,
        "projectCumulative": 263325.04960000014
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 331208.0160000002,
        "projectCumulative": 270731.4112000002
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 338614.3776000002,
        "projectCumulative": 278137.77280000015
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 346020.7392000002,
        "projectCumulative": 285544.1344000002
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 353427.1008000002,
        "projectCumulative": 292950.49600000016
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 360833.4624000002,
        "projectCumulative": 300356.8576000002
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 368239.8240000002,
        "projectCumulative": 307763.21920000017
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 375646.1856000002,
        "projectCumulative": 315169.5808000002
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 383052.5472000002,
        "projectCumulative": 322575.9424000002
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 390458.9088000002,
        "projectCumulative": 329982.30400000024
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 397865.2704000002,
        "projectCumulative": 337388.6656000002
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7606.361600000002,
        "ebit": 6798.028266666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7406.361600000002,
        "cumulative": 405271.6320000002,
        "projectCumulative": 344795.02720000024
      }
    ],
    "matureCash": 7406.361600000002
  }
}