{
  "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": "32",
    "abbr": "NV",
    "name": "Nevada",
    "slug": "nevada",
    "region": "West",
    "population2025": 3282188,
    "population2024": 3253543,
    "populationChange": 28645,
    "populationGrowthPct": 0.8804248168842399,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.4,
        "hourly_mean": 37.28,
        "hourly_p25": 29.16,
        "hourly_p75": 39.29,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19986
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.56,
        "hourly_mean": 20.26,
        "hourly_p25": 17.56,
        "hourly_p75": 22.68,
        "employment": 27250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20332
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.36,
        "hourly_mean": 15.78,
        "hourly_p25": 13.48,
        "hourly_p75": 17.26,
        "employment": 45850,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20337
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.79,
        "hourly_mean": 17.51,
        "hourly_p25": 14.03,
        "hourly_p75": 20.67,
        "employment": 11360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20341
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.08,
        "hourly_mean": 25.14,
        "hourly_p25": 19.92,
        "hourly_p75": 28.77,
        "employment": 4100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20345
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.47,
        "hourly_mean": 19.16,
        "hourly_p25": 15.12,
        "hourly_p75": 23.11,
        "employment": 32830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20347
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.27,
        "hourly_mean": 18.67,
        "hourly_p25": 14.14,
        "hourly_p75": 18.06,
        "employment": 1940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20372
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16.46,
        "hourly_p25": 12.68,
        "hourly_p75": 18.06,
        "employment": 3790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20657
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nevada"
  },
  "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__nevada.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": 16.27
      }
    ],
    "hours": 576,
    "wages": 9371.52,
    "payroll": 11058.3936,
    "fixed": 15058.3936,
    "depreciation": 808.3333333333334,
    "training": 1382.2992,
    "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",
        1382.2992
      ]
    ],
    "openingTotal": 60382.2992,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8360.806400000001,
    "ebit": 7552.473066666668,
    "breakEvenRevenue": 19349.66699186992,
    "breakEvenUnits": 227.64314108082257,
    "breakEvenDaily": 9.485130878367608,
    "breakEvenUtilization": 0.5269517154648671,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8268.547199999995,
    "deficitMonth": 2,
    "buffer": 30116.7872,
    "reserve": 38385.33439999999,
    "funding": 98767.6336,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 51519.61280000002,
      "cash": 58819.612800000024
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5690.713599999999,
        "ebit": -6499.046933333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5890.713599999999,
        "cumulative": -5890.713599999999,
        "projectCumulative": -66273.0128
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2177.8335999999963,
        "ebit": -2986.16693333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2377.8335999999963,
        "cumulative": -8268.547199999995,
        "projectCumulative": -68650.8464
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1335.046400000003,
        "ebit": 526.7130666666695,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1135.046400000003,
        "cumulative": -7133.5007999999925,
        "projectCumulative": -67515.79999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 4145.350399999999,
        "ebit": 3337.017066666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3945.3503999999994,
        "cumulative": -3188.150399999993,
        "projectCumulative": -63570.44959999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 6018.886400000007,
        "ebit": 5210.553066666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5818.886400000007,
        "cumulative": 2630.7360000000135,
        "projectCumulative": -57751.56319999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7424.038400000001,
        "ebit": 6615.705066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7224.038400000001,
        "cumulative": 9854.774400000015,
        "projectCumulative": -50527.524799999985
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 18015.580800000018,
        "projectCumulative": -42366.71839999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 26176.38720000002,
        "projectCumulative": -34205.91199999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 34337.19360000002,
        "projectCumulative": -26045.10559999998
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 42498.00000000002,
        "projectCumulative": -17884.29919999998
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 50658.80640000002,
        "projectCumulative": -9723.492799999978
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 58819.612800000024,
        "projectCumulative": -1562.6863999999769
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 66980.41920000003,
        "projectCumulative": 6598.120000000032
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 75141.22560000003,
        "projectCumulative": 14758.926400000033
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 83302.03200000004,
        "projectCumulative": 22919.732800000034
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 91462.83840000004,
        "projectCumulative": 31080.539200000036
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 99623.64480000004,
        "projectCumulative": 39241.34560000004
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 107784.45120000004,
        "projectCumulative": 47402.15200000004
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 115945.25760000004,
        "projectCumulative": 55562.95840000004
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 124106.06400000004,
        "projectCumulative": 63723.76480000004
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 132266.87040000004,
        "projectCumulative": 71884.57120000003
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 140427.67680000004,
        "projectCumulative": 80045.37760000004
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 148588.48320000005,
        "projectCumulative": 88206.18400000004
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 156749.28960000005,
        "projectCumulative": 96366.99040000004
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 164910.09600000005,
        "projectCumulative": 104527.79680000004
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 173070.90240000005,
        "projectCumulative": 112688.60320000004
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 181231.70880000005,
        "projectCumulative": 120849.40960000004
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 189392.51520000005,
        "projectCumulative": 129010.21600000004
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 197553.32160000005,
        "projectCumulative": 137171.02240000005
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 205714.12800000006,
        "projectCumulative": 145331.82880000005
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 213874.93440000006,
        "projectCumulative": 153492.63520000005
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 222035.74080000006,
        "projectCumulative": 161653.44160000005
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 230196.54720000006,
        "projectCumulative": 169814.24800000005
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 238357.35360000006,
        "projectCumulative": 177975.05440000005
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 246518.16000000006,
        "projectCumulative": 186135.86080000005
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 254678.96640000006,
        "projectCumulative": 194296.66720000005
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 262839.77280000004,
        "projectCumulative": 202457.47360000003
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 271000.57920000004,
        "projectCumulative": 210618.28000000003
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 279161.38560000004,
        "projectCumulative": 218779.08640000003
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 287322.19200000004,
        "projectCumulative": 226939.89280000003
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 295482.99840000004,
        "projectCumulative": 235100.69920000003
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 303643.80480000004,
        "projectCumulative": 243261.50560000003
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 311804.61120000004,
        "projectCumulative": 251422.31200000003
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 319965.41760000004,
        "projectCumulative": 259583.11840000004
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 328126.22400000005,
        "projectCumulative": 267743.92480000004
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 336287.03040000005,
        "projectCumulative": 275904.73120000004
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 344447.83680000005,
        "projectCumulative": 284065.53760000004
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 352608.64320000005,
        "projectCumulative": 292226.34400000004
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 360769.44960000005,
        "projectCumulative": 300387.15040000004
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 368930.25600000005,
        "projectCumulative": 308547.95680000004
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 377091.06240000005,
        "projectCumulative": 316708.76320000004
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 385251.86880000005,
        "projectCumulative": 324869.56960000005
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 393412.67520000006,
        "projectCumulative": 333030.37600000005
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 401573.48160000006,
        "projectCumulative": 341191.18240000005
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 409734.28800000006,
        "projectCumulative": 349351.98880000005
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 417895.09440000006,
        "projectCumulative": 357512.79520000005
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 426055.90080000006,
        "projectCumulative": 365673.60160000005
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 434216.70720000006,
        "projectCumulative": 373834.40800000005
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 442377.51360000006,
        "projectCumulative": 381995.21440000006
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8360.806400000001,
        "ebit": 7552.473066666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8160.806400000001,
        "cumulative": 450538.32000000007,
        "projectCumulative": 390156.02080000006
      }
    ],
    "matureCash": 8160.806400000001
  }
}