{
  "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": "35",
    "abbr": "NM",
    "name": "New Mexico",
    "slug": "new-mexico",
    "region": "West",
    "population2025": 2125498,
    "population2024": 2126774,
    "populationChange": -1276,
    "populationGrowthPct": -0.059996971939657584,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.35,
        "hourly_mean": 36.83,
        "hourly_p25": 28,
        "hourly_p75": 45.01,
        "employment": 1410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22121
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.84,
        "hourly_mean": 16.86,
        "hourly_p25": 14.53,
        "hourly_p75": 17.94,
        "employment": 7810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22459
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.8,
        "hourly_mean": 14.55,
        "hourly_p25": 13.5,
        "hourly_p75": 14.49,
        "employment": 28250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22463
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.67,
        "hourly_mean": 15.32,
        "hourly_p25": 13.78,
        "hourly_p75": 17.06,
        "employment": 3250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22467
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.56,
        "hourly_mean": 23.41,
        "hourly_p25": 16.8,
        "hourly_p75": 27.13,
        "employment": 890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22471
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.32,
        "hourly_mean": 17.52,
        "hourly_p25": 14.89,
        "hourly_p75": 18.5,
        "employment": 14360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22473
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.15,
        "hourly_mean": 19.01,
        "hourly_p25": 13.85,
        "hourly_p75": 22.23,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22494
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.57,
        "hourly_mean": 15.77,
        "hourly_p25": 13.37,
        "hourly_p75": 16.79,
        "employment": 1820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22757
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-mexico"
  },
  "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-mexico.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": 18.15
      }
    ],
    "hours": 576,
    "wages": 10454.4,
    "payroll": 12336.192,
    "fixed": 16336.192,
    "depreciation": 808.3333333333334,
    "training": 1542.024,
    "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",
        1542.024
      ]
    ],
    "openingTotal": 60542.024,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7083.008000000002,
    "ebit": 6274.674666666669,
    "breakEvenRevenue": 20907.95772357723,
    "breakEvenUnits": 245.97597321855565,
    "breakEvenDaily": 10.248998884106486,
    "breakEvenUtilization": 0.5693888268948047,
    "utilization": 0.7777777777777778,
    "peakDeficit": 10966.895999999992,
    "deficitMonth": 3,
    "buffer": 32672.384,
    "reserve": 43639.27999999999,
    "funding": 104181.30399999999,
    "payback": 15,
    "year1": {
      "revenue": 295024.8,
      "ebit": 36186.03200000003,
      "cash": 43486.03200000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6968.511999999999,
        "ebit": -7776.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7168.511999999999,
        "cumulative": -7168.511999999999,
        "projectCumulative": -67710.536
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3455.631999999996,
        "ebit": -4263.965333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3655.631999999996,
        "cumulative": -10824.143999999995,
        "projectCumulative": -71366.16799999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 57.24800000000323,
        "ebit": -751.0853333333301,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -142.75199999999677,
        "cumulative": -10966.895999999992,
        "projectCumulative": -71508.91999999998
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 2867.5519999999997,
        "ebit": 2059.218666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2667.5519999999997,
        "cumulative": -8299.343999999992,
        "projectCumulative": -68841.36799999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4741.088000000007,
        "ebit": 3932.7546666666735,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4541.088000000007,
        "cumulative": -3758.255999999985,
        "projectCumulative": -64300.279999999984
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6146.240000000002,
        "ebit": 5337.906666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5946.240000000002,
        "cumulative": 2187.9840000000167,
        "projectCumulative": -58354.03999999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 9070.992000000018,
        "projectCumulative": -51471.03199999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 15954.00000000002,
        "projectCumulative": -44588.023999999976
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 22837.008000000023,
        "projectCumulative": -37705.015999999974
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 29720.016000000025,
        "projectCumulative": -30822.007999999973
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 36603.02400000003,
        "projectCumulative": -23938.99999999997
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 43486.03200000003,
        "projectCumulative": -17055.99199999997
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 50369.04000000003,
        "projectCumulative": -10172.983999999968
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 57252.04800000003,
        "projectCumulative": -3289.975999999966
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 64135.05600000003,
        "projectCumulative": 3593.0320000000356
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 71018.06400000004,
        "projectCumulative": 10476.040000000045
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 77901.07200000004,
        "projectCumulative": 17359.048000000046
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 84784.08000000005,
        "projectCumulative": 24242.056000000048
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 91667.08800000005,
        "projectCumulative": 31125.06400000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 98550.09600000005,
        "projectCumulative": 38008.07200000005
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 105433.10400000005,
        "projectCumulative": 44891.08000000005
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 112316.11200000005,
        "projectCumulative": 51774.088000000054
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 119199.12000000005,
        "projectCumulative": 58657.096000000056
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 126082.12800000006,
        "projectCumulative": 65540.10400000005
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 132965.13600000006,
        "projectCumulative": 72423.11200000005
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 139848.14400000006,
        "projectCumulative": 79306.12000000005
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 146731.15200000006,
        "projectCumulative": 86189.12800000006
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 153614.16000000006,
        "projectCumulative": 93072.13600000006
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 160497.16800000006,
        "projectCumulative": 99955.14400000006
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 167380.17600000006,
        "projectCumulative": 106838.15200000006
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 174263.18400000007,
        "projectCumulative": 113721.16000000006
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 181146.19200000007,
        "projectCumulative": 120604.16800000006
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 188029.20000000007,
        "projectCumulative": 127487.17600000006
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 194912.20800000007,
        "projectCumulative": 134370.18400000007
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 201795.21600000007,
        "projectCumulative": 141253.19200000007
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 208678.22400000007,
        "projectCumulative": 148136.20000000007
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 215561.23200000008,
        "projectCumulative": 155019.20800000007
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 222444.24000000008,
        "projectCumulative": 161902.21600000007
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 229327.24800000008,
        "projectCumulative": 168785.22400000007
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 236210.25600000008,
        "projectCumulative": 175668.23200000008
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 243093.26400000008,
        "projectCumulative": 182551.24000000008
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 249976.27200000008,
        "projectCumulative": 189434.24800000008
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 256859.2800000001,
        "projectCumulative": 196317.25600000008
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 263742.28800000006,
        "projectCumulative": 203200.26400000005
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 270625.2960000001,
        "projectCumulative": 210083.27200000008
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 277508.3040000001,
        "projectCumulative": 216966.28000000012
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 284391.31200000015,
        "projectCumulative": 223849.28800000015
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 291274.3200000002,
        "projectCumulative": 230732.29600000018
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 298157.3280000002,
        "projectCumulative": 237615.3040000002
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 305040.33600000024,
        "projectCumulative": 244498.31200000024
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 311923.3440000003,
        "projectCumulative": 251381.32000000027
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 318806.3520000003,
        "projectCumulative": 258264.3280000003
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 325689.36000000034,
        "projectCumulative": 265147.33600000036
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 332572.36800000037,
        "projectCumulative": 272030.3440000004
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 339455.3760000004,
        "projectCumulative": 278913.3520000004
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 346338.3840000004,
        "projectCumulative": 285796.36000000045
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 353221.39200000046,
        "projectCumulative": 292679.3680000005
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 360104.4000000005,
        "projectCumulative": 299562.3760000005
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 366987.4080000005,
        "projectCumulative": 306445.38400000054
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7083.008000000002,
        "ebit": 6274.674666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6883.008000000002,
        "cumulative": 373870.41600000055,
        "projectCumulative": 313328.3920000006
      }
    ],
    "matureCash": 6883.008000000002
  }
}