{
  "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": "36",
    "abbr": "NY",
    "name": "New York",
    "slug": "new-york",
    "region": "Northeast",
    "population2025": 20002427,
    "population2024": 20001419,
    "populationChange": 1008,
    "populationGrowthPct": 0.0050396424373655435,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 40.48,
        "hourly_mean": 45.31,
        "hourly_p25": 34.82,
        "hourly_p75": 50.38,
        "employment": 8000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22791
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21,
        "hourly_mean": 20.75,
        "hourly_p25": 17.84,
        "hourly_p75": 22.37,
        "employment": 71530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23185
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.75,
        "hourly_p25": 16.51,
        "hourly_p75": 17.86,
        "employment": 168620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23190
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.04,
        "hourly_mean": 18.14,
        "hourly_p25": 16.58,
        "hourly_p75": 18.44,
        "employment": 30680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23194
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 29.12,
        "hourly_mean": 29.87,
        "hourly_p25": 23.18,
        "hourly_p75": 35.4,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23198
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 20.02,
        "hourly_mean": 21.55,
        "hourly_p25": 17.48,
        "hourly_p75": 24.09,
        "employment": 195250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23200
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.19,
        "hourly_mean": 24.06,
        "hourly_p25": 16.63,
        "hourly_p75": 28.04,
        "employment": 20740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23225
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.94,
        "hourly_mean": 21.95,
        "hourly_p25": 17.08,
        "hourly_p75": 23.66,
        "employment": 20390,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23563
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-york"
  },
  "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-york.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": 17.19
      }
    ],
    "hours": 576,
    "wages": 9901.44,
    "payroll": 11683.6992,
    "fixed": 15683.6992,
    "depreciation": 808.3333333333334,
    "training": 1460.4624,
    "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",
        1460.4624
      ]
    ],
    "openingTotal": 60460.4624,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7735.500800000002,
    "ebit": 6927.167466666669,
    "breakEvenRevenue": 20112.23479674796,
    "breakEvenUnits": 236.61452702056425,
    "breakEvenDaily": 9.858938625856844,
    "breakEvenUtilization": 0.5477188125476025,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9519.158399999995,
    "deficitMonth": 2,
    "buffer": 31367.3984,
    "reserve": 40886.55679999999,
    "funding": 101347.01919999998,
    "payback": 14,
    "year1": {
      "revenue": 295024.8,
      "ebit": 44015.94560000003,
      "cash": 51315.94560000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6316.019199999999,
        "ebit": -7124.352533333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6516.019199999999,
        "cumulative": -6516.019199999999,
        "projectCumulative": -66976.4816
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2803.139199999996,
        "ebit": -3611.4725333333295,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3003.139199999996,
        "cumulative": -9519.158399999995,
        "projectCumulative": -69979.62079999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 709.7408000000032,
        "ebit": -98.59253333333015,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 509.7408000000032,
        "cumulative": -9009.417599999992,
        "projectCumulative": -69469.87999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3520.0447999999997,
        "ebit": 2711.711466666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3320.0447999999997,
        "cumulative": -5689.372799999992,
        "projectCumulative": -66149.83519999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5393.580800000007,
        "ebit": 4585.247466666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5193.580800000007,
        "cumulative": -495.7919999999849,
        "projectCumulative": -60956.25439999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 6798.732800000002,
        "ebit": 5990.399466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6598.732800000002,
        "cumulative": 6102.940800000017,
        "projectCumulative": -54357.52159999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 13638.441600000018,
        "projectCumulative": -46822.02079999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 21173.94240000002,
        "projectCumulative": -39286.519999999975
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 28709.443200000023,
        "projectCumulative": -31751.019199999973
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 36244.944000000025,
        "projectCumulative": -24215.51839999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 43780.44480000003,
        "projectCumulative": -16680.01759999997
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 51315.94560000003,
        "projectCumulative": -9144.516799999968
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 58851.44640000003,
        "projectCumulative": -1609.0159999999669
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 66386.94720000002,
        "projectCumulative": 5926.4848000000275
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 73922.44800000003,
        "projectCumulative": 13461.985600000036
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 81457.94880000004,
        "projectCumulative": 20997.486400000045
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 88993.44960000005,
        "projectCumulative": 28532.987200000054
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 96528.95040000006,
        "projectCumulative": 36068.48800000006
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 104064.45120000007,
        "projectCumulative": 43603.98880000007
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 111599.95200000008,
        "projectCumulative": 51139.48960000008
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 119135.45280000009,
        "projectCumulative": 58674.99040000009
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 126670.9536000001,
        "projectCumulative": 66210.4912000001
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 134206.4544000001,
        "projectCumulative": 73745.99200000011
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 141741.9552000001,
        "projectCumulative": 81281.49280000012
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 149277.45600000012,
        "projectCumulative": 88816.99360000013
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 156812.95680000013,
        "projectCumulative": 96352.49440000014
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 164348.45760000014,
        "projectCumulative": 103887.99520000015
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 171883.95840000015,
        "projectCumulative": 111423.49600000016
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 179419.45920000016,
        "projectCumulative": 118958.99680000017
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 186954.96000000017,
        "projectCumulative": 126494.49760000018
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 194490.46080000018,
        "projectCumulative": 134029.9984000002
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 202025.96160000018,
        "projectCumulative": 141565.4992000002
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 209561.4624000002,
        "projectCumulative": 149101.0000000002
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 217096.9632000002,
        "projectCumulative": 156636.5008000002
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 224632.4640000002,
        "projectCumulative": 164172.00160000022
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 232167.96480000022,
        "projectCumulative": 171707.50240000023
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 239703.46560000023,
        "projectCumulative": 179243.00320000024
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 247238.96640000024,
        "projectCumulative": 186778.50400000025
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 254774.46720000025,
        "projectCumulative": 194314.00480000026
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 262309.9680000002,
        "projectCumulative": 201849.50560000024
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 269845.4688000002,
        "projectCumulative": 209385.00640000022
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 277380.9696000002,
        "projectCumulative": 216920.5072000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 284916.47040000017,
        "projectCumulative": 224456.00800000018
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 292451.97120000015,
        "projectCumulative": 231991.50880000016
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 299987.4720000001,
        "projectCumulative": 239527.00960000014
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 307522.9728000001,
        "projectCumulative": 247062.51040000012
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 315058.4736000001,
        "projectCumulative": 254598.0112000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 322593.97440000006,
        "projectCumulative": 262133.51200000008
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 330129.47520000004,
        "projectCumulative": 269669.0128
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 337664.976,
        "projectCumulative": 277204.5136
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 345200.4768,
        "projectCumulative": 284740.0144
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 352735.9776,
        "projectCumulative": 292275.51519999997
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 360271.47839999996,
        "projectCumulative": 299811.01599999995
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 367806.97919999994,
        "projectCumulative": 307346.5167999999
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 375342.4799999999,
        "projectCumulative": 314882.0175999999
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 382877.9807999999,
        "projectCumulative": 322417.5183999999
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 390413.4815999999,
        "projectCumulative": 329953.01919999986
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 397948.98239999986,
        "projectCumulative": 337488.51999999984
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 405484.48319999984,
        "projectCumulative": 345024.0207999998
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7735.500800000002,
        "ebit": 6927.167466666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7535.500800000002,
        "cumulative": 413019.9839999998,
        "projectCumulative": 352559.5215999998
      }
    ],
    "matureCash": 7535.500800000002
  }
}