{
  "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": "31",
    "abbr": "NE",
    "name": "Nebraska",
    "slug": "nebraska",
    "region": "Midwest",
    "population2025": 2018006,
    "population2024": 2005591,
    "populationChange": 12415,
    "populationGrowthPct": 0.6190195309013546,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.06,
        "hourly_mean": 31.72,
        "hourly_p25": 27.43,
        "hourly_p75": 33.8,
        "employment": 2050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19294
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.81,
        "hourly_mean": 17.88,
        "hourly_p25": 16.25,
        "hourly_p75": 20.44,
        "employment": 4750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19643
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.94,
        "hourly_mean": 14.86,
        "hourly_p25": 13.56,
        "hourly_p75": 16.54,
        "employment": 30060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19647
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.3,
        "hourly_mean": 15.32,
        "hourly_p25": 13.5,
        "hourly_p75": 17.25,
        "employment": 2170,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19651
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.5,
        "hourly_mean": 25.04,
        "hourly_p25": 21.47,
        "hourly_p75": 28.38,
        "employment": 1260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19655
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.95,
        "hourly_p25": 15,
        "hourly_p75": 20.31,
        "employment": 12860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19657
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.5,
        "hourly_mean": 21.08,
        "hourly_p25": 14.6,
        "hourly_p75": 23.98,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19676
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.87,
        "hourly_mean": 18.92,
        "hourly_p25": 15.79,
        "hourly_p75": 21.99,
        "employment": 4570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19953
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nebraska"
  },
  "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__nebraska.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": 16.5
      }
    ],
    "hours": 576,
    "wages": 9504,
    "payroll": 11214.72,
    "fixed": 15214.72,
    "depreciation": 808.3333333333334,
    "training": 1401.84,
    "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",
        1401.84
      ]
    ],
    "openingTotal": 60401.84,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 8204.480000000001,
    "ebit": 7396.146666666668,
    "breakEvenRevenue": 19540.30894308943,
    "breakEvenUnits": 229.88598756575797,
    "breakEvenDaily": 9.578582815239916,
    "breakEvenUtilization": 0.5321434897355508,
    "utilization": 0.7777777777777778,
    "peakDeficit": 8581.199999999995,
    "deficitMonth": 2,
    "buffer": 30429.44,
    "reserve": 39010.63999999999,
    "funding": 99412.47999999998,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 49643.696000000025,
      "cash": 56943.69600000003
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -5847.039999999999,
        "ebit": -6655.373333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6047.039999999999,
        "cumulative": -6047.039999999999,
        "projectCumulative": -66448.87999999999
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2334.159999999996,
        "ebit": -3142.4933333333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2534.159999999996,
        "cumulative": -8581.199999999995,
        "projectCumulative": -68983.04
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 1178.720000000003,
        "ebit": 370.3866666666696,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 978.720000000003,
        "cumulative": -7602.479999999992,
        "projectCumulative": -68004.31999999999
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3989.0239999999994,
        "ebit": 3180.690666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3789.0239999999994,
        "cumulative": -3813.455999999993,
        "projectCumulative": -64215.29599999999
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5862.560000000007,
        "ebit": 5054.226666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5662.560000000007,
        "cumulative": 1849.104000000014,
        "projectCumulative": -58552.73599999998
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7267.712000000001,
        "ebit": 6459.378666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7067.712000000001,
        "cumulative": 8916.816000000015,
        "projectCumulative": -51485.02399999998
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 16921.296000000017,
        "projectCumulative": -43480.54399999998
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 24925.77600000002,
        "projectCumulative": -35476.06399999998
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 32930.25600000002,
        "projectCumulative": -27471.583999999973
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 40934.736000000026,
        "projectCumulative": -19467.10399999997
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 48939.21600000003,
        "projectCumulative": -11462.623999999967
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 56943.69600000003,
        "projectCumulative": -3458.143999999964
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 64948.176000000036,
        "projectCumulative": 4546.336000000039
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 72952.65600000003,
        "projectCumulative": 12550.816000000035
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 80957.13600000003,
        "projectCumulative": 20555.29600000003
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 88961.61600000002,
        "projectCumulative": 28559.776000000027
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 96966.09600000002,
        "projectCumulative": 36564.25600000002
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 104970.57600000002,
        "projectCumulative": 44568.73600000002
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 112975.05600000001,
        "projectCumulative": 52573.216000000015
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 120979.53600000001,
        "projectCumulative": 60577.69600000001
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 128984.016,
        "projectCumulative": 68582.176
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 136988.496,
        "projectCumulative": 76586.65600000002
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 144992.97600000002,
        "projectCumulative": 84591.13600000003
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 152997.45600000003,
        "projectCumulative": 92595.61600000004
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 161001.93600000005,
        "projectCumulative": 100600.09600000005
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 169006.41600000006,
        "projectCumulative": 108604.57600000006
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 177010.89600000007,
        "projectCumulative": 116609.05600000007
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 185015.37600000008,
        "projectCumulative": 124613.53600000008
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 193019.8560000001,
        "projectCumulative": 132618.0160000001
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 201024.3360000001,
        "projectCumulative": 140622.4960000001
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 209028.8160000001,
        "projectCumulative": 148626.9760000001
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 217033.29600000012,
        "projectCumulative": 156631.45600000012
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 225037.77600000013,
        "projectCumulative": 164635.93600000013
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 233042.25600000014,
        "projectCumulative": 172640.41600000014
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 241046.73600000015,
        "projectCumulative": 180644.89600000015
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 249051.21600000016,
        "projectCumulative": 188649.37600000016
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 257055.69600000017,
        "projectCumulative": 196653.85600000017
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 265060.17600000015,
        "projectCumulative": 204658.33600000016
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 273064.65600000013,
        "projectCumulative": 212662.81600000014
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 281069.1360000001,
        "projectCumulative": 220667.29600000012
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 289073.6160000001,
        "projectCumulative": 228671.7760000001
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 297078.0960000001,
        "projectCumulative": 236676.25600000008
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 305082.57600000006,
        "projectCumulative": 244680.73600000006
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 313087.05600000004,
        "projectCumulative": 252685.21600000004
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 321091.536,
        "projectCumulative": 260689.69600000003
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 329096.016,
        "projectCumulative": 268694.176
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 337100.496,
        "projectCumulative": 276698.65599999996
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 345104.97599999997,
        "projectCumulative": 284703.13599999994
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 353109.45599999995,
        "projectCumulative": 292707.6159999999
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 361113.9359999999,
        "projectCumulative": 300712.0959999999
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 369118.4159999999,
        "projectCumulative": 308716.5759999999
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 377122.8959999999,
        "projectCumulative": 316721.05599999987
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 385127.3759999999,
        "projectCumulative": 324725.53599999985
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 393131.85599999985,
        "projectCumulative": 332730.0159999998
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 401136.33599999984,
        "projectCumulative": 340734.4959999998
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 409140.8159999998,
        "projectCumulative": 348738.9759999998
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 417145.2959999998,
        "projectCumulative": 356743.4559999998
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 425149.7759999998,
        "projectCumulative": 364747.93599999975
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 433154.25599999976,
        "projectCumulative": 372752.41599999974
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 8204.480000000001,
        "ebit": 7396.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8004.480000000001,
        "cumulative": 441158.73599999974,
        "projectCumulative": 380756.8959999997
      }
    ],
    "matureCash": 8004.480000000001
  }
}