{
  "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": "37",
    "abbr": "NC",
    "name": "North Carolina",
    "slug": "north-carolina",
    "region": "South",
    "population2025": 11197968,
    "population2024": 11052061,
    "populationChange": 145907,
    "populationGrowthPct": 1.3201791050556189,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.62,
        "hourly_mean": 36.81,
        "hourly_p25": 28.75,
        "hourly_p75": 43.79,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23600
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.02,
        "hourly_mean": 16.9,
        "hourly_p25": 14.28,
        "hourly_p75": 18.35,
        "employment": 50150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23983
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.97,
        "hourly_p25": 11.24,
        "hourly_p75": 16.52,
        "employment": 92230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23988
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.59,
        "hourly_mean": 14.96,
        "hourly_p25": 13.48,
        "hourly_p75": 16.9,
        "employment": 12050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23992
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.83,
        "hourly_mean": 24.38,
        "hourly_p25": 18.68,
        "hourly_p75": 29.18,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23996
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.59,
        "hourly_mean": 16.39,
        "hourly_p25": 14.06,
        "hourly_p75": 17.9,
        "employment": 53330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23998
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.47,
        "hourly_mean": 21,
        "hourly_p25": 14.07,
        "hourly_p75": 23.22,
        "employment": 8490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24020
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.09,
        "hourly_mean": 15.86,
        "hourly_p25": 13.16,
        "hourly_p75": 17.98,
        "employment": 13820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24350
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/north-carolina"
  },
  "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__north-carolina.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": 18.47
      }
    ],
    "hours": 576,
    "wages": 10638.72,
    "payroll": 12553.689599999998,
    "fixed": 16553.689599999998,
    "depreciation": 808.3333333333334,
    "training": 1569.2111999999997,
    "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",
        1569.2111999999997
      ]
    ],
    "openingTotal": 60569.2112,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 6865.510400000003,
    "ebit": 6057.17706666667,
    "breakEvenRevenue": 21173.198699186985,
    "breakEvenUnits": 249.09645528455277,
    "breakEvenDaily": 10.3790189701897,
    "breakEvenUtilization": 0.5766121650105388,
    "utilization": 0.7777777777777778,
    "peakDeficit": 11619.388799999988,
    "deficitMonth": 3,
    "buffer": 33107.379199999996,
    "reserve": 44726.76799999998,
    "funding": 105295.97919999997,
    "payback": 15,
    "year1": {
      "revenue": 295024.8,
      "ebit": 33576.06080000004,
      "cash": 40876.060800000036
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -7186.009599999998,
        "ebit": -7994.342933333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7386.009599999998,
        "cumulative": -7386.009599999998,
        "projectCumulative": -67955.2208
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -3673.1295999999948,
        "ebit": -4481.462933333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3873.1295999999948,
        "cumulative": -11259.139199999992,
        "projectCumulative": -71828.3504
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -160.24959999999555,
        "ebit": -968.5829333333289,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -360.24959999999555,
        "cumulative": -11619.388799999988,
        "projectCumulative": -72188.59999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 2650.054400000001,
        "ebit": 1841.7210666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2450.054400000001,
        "cumulative": -9169.334399999987,
        "projectCumulative": -69738.54559999998
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 4523.590400000008,
        "ebit": 3715.2570666666747,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4323.590400000008,
        "cumulative": -4845.743999999979,
        "projectCumulative": -65414.955199999975
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 5928.742400000003,
        "ebit": 5120.40906666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5728.742400000003,
        "cumulative": 882.998400000024,
        "projectCumulative": -59686.21279999997
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 7548.508800000027,
        "projectCumulative": -53020.70239999997
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 14214.01920000003,
        "projectCumulative": -46355.191999999966
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 20879.52960000003,
        "projectCumulative": -39689.68159999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 27545.040000000034,
        "projectCumulative": -33024.17119999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 34210.55040000004,
        "projectCumulative": -26358.66079999996
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 40876.060800000036,
        "projectCumulative": -19693.150399999962
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 47541.571200000035,
        "projectCumulative": -13027.639999999963
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 54207.081600000034,
        "projectCumulative": -6362.129599999964
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 60872.59200000003,
        "projectCumulative": 303.3808000000354
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 67538.10240000003,
        "projectCumulative": 6968.891200000035
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 74203.61280000003,
        "projectCumulative": 13634.401600000034
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 80869.12320000003,
        "projectCumulative": 20299.912000000033
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 87534.63360000003,
        "projectCumulative": 26965.422400000032
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 94200.14400000003,
        "projectCumulative": 33630.93280000003
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 100865.65440000003,
        "projectCumulative": 40296.44320000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 107531.16480000003,
        "projectCumulative": 46961.95360000003
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 114196.67520000003,
        "projectCumulative": 53627.46400000003
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 120862.18560000003,
        "projectCumulative": 60292.97440000003
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 127527.69600000003,
        "projectCumulative": 66958.48480000003
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 134193.20640000002,
        "projectCumulative": 73623.99520000003
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 140858.71680000002,
        "projectCumulative": 80289.50560000003
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 147524.22720000002,
        "projectCumulative": 86955.01600000003
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 154189.73760000002,
        "projectCumulative": 93620.52640000003
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 160855.24800000002,
        "projectCumulative": 100286.03680000003
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 167520.75840000002,
        "projectCumulative": 106951.54720000003
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 174186.26880000002,
        "projectCumulative": 113617.05760000003
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 180851.77920000002,
        "projectCumulative": 120282.56800000003
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 187517.28960000002,
        "projectCumulative": 126948.07840000003
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 194182.80000000002,
        "projectCumulative": 133613.58880000003
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 200848.31040000002,
        "projectCumulative": 140279.09920000003
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 207513.82080000002,
        "projectCumulative": 146944.60960000003
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 214179.33120000002,
        "projectCumulative": 153610.12000000002
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 220844.8416,
        "projectCumulative": 160275.63040000002
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 227510.352,
        "projectCumulative": 166941.14080000002
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 234175.8624,
        "projectCumulative": 173606.65120000002
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 240841.3728,
        "projectCumulative": 180272.16160000002
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 247506.8832,
        "projectCumulative": 186937.67200000002
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 254172.3936,
        "projectCumulative": 193603.18240000002
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 260837.904,
        "projectCumulative": 200268.69280000002
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 267503.4144,
        "projectCumulative": 206934.20320000002
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 274168.92480000004,
        "projectCumulative": 213599.71360000005
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 280834.43520000007,
        "projectCumulative": 220265.22400000007
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 287499.9456000001,
        "projectCumulative": 226930.7344000001
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 294165.4560000001,
        "projectCumulative": 233596.24480000013
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 300830.96640000015,
        "projectCumulative": 240261.75520000016
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 307496.4768000002,
        "projectCumulative": 246927.2656000002
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 314161.9872000002,
        "projectCumulative": 253592.77600000022
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 320827.49760000024,
        "projectCumulative": 260258.28640000024
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 327493.00800000026,
        "projectCumulative": 266923.79680000024
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 334158.5184000003,
        "projectCumulative": 273589.3072000003
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 340824.0288000003,
        "projectCumulative": 280254.8176000003
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 347489.53920000035,
        "projectCumulative": 286920.3280000003
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 354155.0496000004,
        "projectCumulative": 293585.83840000036
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 6865.510400000003,
        "ebit": 6057.17706666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6665.510400000003,
        "cumulative": 360820.5600000004,
        "projectCumulative": 300251.3488000004
      }
    ],
    "matureCash": 6665.510400000003
  }
}