{
  "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": "50",
    "abbr": "VT",
    "name": "Vermont",
    "slug": "vermont",
    "region": "Northeast",
    "population2025": 644663,
    "population2024": 646521,
    "populationChange": -1858,
    "populationGrowthPct": -0.28738432316970375,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.46,
        "hourly_mean": 40.25,
        "hourly_p25": 31.18,
        "hourly_p75": 47.57,
        "employment": 500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32337
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.82,
        "hourly_mean": 21,
        "hourly_p25": 18.02,
        "hourly_p75": 22.76,
        "employment": 2360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32630
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.32,
        "hourly_mean": 18.08,
        "hourly_p25": 16.51,
        "hourly_p75": 18.58,
        "employment": 6830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32635
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.31,
        "hourly_mean": 16.96,
        "hourly_p25": 14.53,
        "hourly_p75": 18.34,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32639
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.53,
        "hourly_mean": 28.55,
        "hourly_p25": 23.06,
        "hourly_p75": 33.52,
        "employment": 420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32643
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.67,
        "hourly_mean": 20.35,
        "hourly_p25": 17.81,
        "hourly_p75": 22.36,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32645
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.39,
        "hourly_mean": 26.33,
        "hourly_p25": 17.25,
        "hourly_p75": 29.26,
        "employment": 440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32658
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.01,
        "hourly_mean": 19.96,
        "hourly_p25": 17.89,
        "hourly_p75": 22.1,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32873
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/vermont"
  },
  "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__vermont.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": 23.39
      }
    ],
    "hours": 576,
    "wages": 13472.64,
    "payroll": 15897.715199999999,
    "fixed": 19897.7152,
    "depreciation": 808.3333333333334,
    "training": 1987.2143999999998,
    "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",
        1987.2143999999998
      ]
    ],
    "openingTotal": 60987.2144,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 3521.484800000002,
    "ebit": 2713.1514666666685,
    "breakEvenRevenue": 25251.278699186987,
    "breakEvenUnits": 297.0738670492587,
    "breakEvenDaily": 12.378077793719113,
    "breakEvenUtilization": 0.6876709885399507,
    "utilization": 0.7777777777777778,
    "peakDeficit": 22545.43679999999,
    "deficitMonth": 4,
    "buffer": 39795.4304,
    "reserve": 62340.867199999986,
    "funding": 123328.08159999998,
    "payback": 31,
    "year1": {
      "revenue": 295024.8,
      "ebit": -6552.246399999964,
      "cash": 747.7536000000327
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -10530.035199999998,
        "ebit": -11338.368533333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10730.035199999998,
        "cumulative": -10730.035199999998,
        "projectCumulative": -71717.2496
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -7017.155199999996,
        "ebit": -7825.488533333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7217.155199999996,
        "cumulative": -17947.190399999992,
        "projectCumulative": -78934.40479999999
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": -3504.2751999999964,
        "ebit": -4312.608533333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3704.2751999999964,
        "cumulative": -21651.46559999999,
        "projectCumulative": -82638.68
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": -693.9712,
        "ebit": -1502.3045333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -893.9712,
        "cumulative": -22545.43679999999,
        "projectCumulative": -83532.6512
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 1179.5648000000074,
        "ebit": 371.231466666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 979.5648000000074,
        "cumulative": -21565.87199999998,
        "projectCumulative": -82553.08639999997
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 2584.716800000002,
        "ebit": 1776.3834666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2384.716800000002,
        "cumulative": -19181.15519999998,
        "projectCumulative": -80168.36959999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": -15859.670399999977,
        "projectCumulative": -76846.88479999997
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": -12538.185599999975,
        "projectCumulative": -73525.39999999997
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": -9216.700799999973,
        "projectCumulative": -70203.91519999997
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": -5895.215999999971,
        "projectCumulative": -66882.43039999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": -2573.7311999999692,
        "projectCumulative": -63560.94559999996
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 747.7536000000327,
        "projectCumulative": -60239.460799999964
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 4069.2384000000347,
        "projectCumulative": -56917.975999999966
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 7390.723200000037,
        "projectCumulative": -53596.49119999996
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 10712.208000000039,
        "projectCumulative": -50275.006399999955
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 14033.69280000004,
        "projectCumulative": -46953.52159999996
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 17355.177600000043,
        "projectCumulative": -43632.03679999996
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 20676.662400000045,
        "projectCumulative": -40310.55199999995
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 23998.147200000047,
        "projectCumulative": -36989.06719999995
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 27319.63200000005,
        "projectCumulative": -33667.58239999995
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 30641.11680000005,
        "projectCumulative": -30346.097599999946
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 33962.60160000005,
        "projectCumulative": -27024.612799999944
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 37284.08640000006,
        "projectCumulative": -23703.12799999994
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 40605.571200000064,
        "projectCumulative": -20381.643199999933
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 43927.05600000007,
        "projectCumulative": -17060.158399999927
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 47248.540800000075,
        "projectCumulative": -13738.673599999922
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 50570.02560000008,
        "projectCumulative": -10417.188799999916
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 53891.51040000009,
        "projectCumulative": -7095.703999999911
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 57212.99520000009,
        "projectCumulative": -3774.219199999905
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 60534.4800000001,
        "projectCumulative": -452.7343999998993
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 63855.9648000001,
        "projectCumulative": 2868.7504000001063
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 67177.44960000011,
        "projectCumulative": 6190.235200000112
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 70498.93440000011,
        "projectCumulative": 9511.720000000118
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 73820.41920000012,
        "projectCumulative": 12833.204800000123
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 77141.90400000013,
        "projectCumulative": 16154.689600000129
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 80463.38880000013,
        "projectCumulative": 19476.174400000134
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 83784.87360000014,
        "projectCumulative": 22797.65920000014
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 87106.35840000014,
        "projectCumulative": 26119.144000000146
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 90427.84320000015,
        "projectCumulative": 29440.62880000015
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 93749.32800000015,
        "projectCumulative": 32762.113600000157
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 97070.81280000016,
        "projectCumulative": 36083.59840000016
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 100392.29760000017,
        "projectCumulative": 39405.08320000017
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 103713.78240000017,
        "projectCumulative": 42726.568000000174
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 107035.26720000018,
        "projectCumulative": 46048.05280000018
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 110356.75200000018,
        "projectCumulative": 49369.537600000185
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 113678.23680000019,
        "projectCumulative": 52691.02240000019
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 116999.7216000002,
        "projectCumulative": 56012.5072000002
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 120321.2064000002,
        "projectCumulative": 59333.9920000002
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 123642.6912000002,
        "projectCumulative": 62655.47680000021
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 126964.17600000021,
        "projectCumulative": 65976.96160000021
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 130285.66080000022,
        "projectCumulative": 69298.44640000022
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 133607.14560000022,
        "projectCumulative": 72619.93120000022
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 136928.63040000023,
        "projectCumulative": 75941.41600000023
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 140250.11520000023,
        "projectCumulative": 79262.90080000024
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 143571.60000000024,
        "projectCumulative": 82584.38560000024
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 146893.08480000024,
        "projectCumulative": 85905.87040000025
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 150214.56960000025,
        "projectCumulative": 89227.35520000025
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 153536.05440000026,
        "projectCumulative": 92548.84000000026
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 156857.53920000026,
        "projectCumulative": 95870.32480000026
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 3521.484800000002,
        "ebit": 2713.1514666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3321.484800000002,
        "cumulative": 160179.02400000027,
        "projectCumulative": 99191.80960000027
      }
    ],
    "matureCash": 3321.484800000002
  }
}