{
  "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": "15",
    "abbr": "HI",
    "name": "Hawaii",
    "slug": "hawaii",
    "region": "West",
    "population2025": 1432820,
    "population2024": 1434952,
    "populationChange": -2132,
    "populationGrowthPct": -0.14857639837430048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 42.21,
        "hourly_mean": 43.68,
        "hourly_p25": 29.65,
        "hourly_p75": 50.28,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7721
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.84,
        "hourly_mean": 22.64,
        "hourly_p25": 17.91,
        "hourly_p75": 26.71,
        "employment": 11090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8016
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.22,
        "hourly_p25": 14.64,
        "hourly_p75": 18.03,
        "employment": 24130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8021
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.14,
        "hourly_mean": 19.92,
        "hourly_p25": 15.5,
        "hourly_p75": 23.39,
        "employment": 4520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8025
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.39,
        "hourly_mean": 29.51,
        "hourly_p25": 23.96,
        "hourly_p75": 34.75,
        "employment": 1500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8029
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.13,
        "hourly_mean": 19.44,
        "hourly_p25": 14.94,
        "hourly_p75": 22.51,
        "employment": 11230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8031
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.85,
        "hourly_mean": 22.08,
        "hourly_p25": 14.26,
        "hourly_p75": 27.09,
        "employment": 930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8047
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.06,
        "hourly_mean": 19.11,
        "hourly_p25": 16.97,
        "hourly_p75": 20.05,
        "employment": 1180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8265
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/hawaii"
  },
  "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__hawaii.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": 16.85
      }
    ],
    "hours": 576,
    "wages": 9705.6,
    "payroll": 11452.608,
    "fixed": 15452.608,
    "depreciation": 808.3333333333334,
    "training": 1431.576,
    "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
      ],
      [
        "Refundable deposit (two months of occupancy)",
        5000
      ],
      [
        "Paid pre-opening training",
        1431.576
      ]
    ],
    "openingTotal": 60431.576,
    "monthlyUnits": 336,
    "ceiling": 432,
    "revenue": 28560,
    "contribution": 23419.2,
    "ebitda": 7966.592000000001,
    "ebit": 7158.2586666666675,
    "breakEvenRevenue": 19830.4162601626,
    "breakEvenUnits": 233.29901482544236,
    "breakEvenDaily": 9.720792284393431,
    "breakEvenUtilization": 0.5400440157996351,
    "utilization": 0.7777777777777778,
    "peakDeficit": 9056.975999999997,
    "deficitMonth": 2,
    "buffer": 30905.216,
    "reserve": 39962.191999999995,
    "funding": 100393.768,
    "payback": 13,
    "year1": {
      "revenue": 295024.8,
      "ebit": 46789.040000000015,
      "cash": 54089.04000000002
    },
    "months": [
      {
        "month": 1,
        "units": 134.4,
        "revenue": 11424,
        "ebitda": -6084.928,
        "ebit": -6893.261333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6284.928,
        "cumulative": -6284.928,
        "projectCumulative": -66716.504
      },
      {
        "month": 2,
        "units": 184.8,
        "revenue": 15708.000000000002,
        "ebitda": -2572.047999999997,
        "ebit": -3380.3813333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2772.047999999997,
        "cumulative": -9056.975999999997,
        "projectCumulative": -69488.552
      },
      {
        "month": 3,
        "units": 235.2,
        "revenue": 19992,
        "ebitda": 940.8320000000022,
        "ebit": 132.49866666666878,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 740.8320000000022,
        "cumulative": -8316.143999999995,
        "projectCumulative": -68747.72
      },
      {
        "month": 4,
        "units": 275.52,
        "revenue": 23419.199999999997,
        "ebitda": 3751.1359999999986,
        "ebit": 2942.802666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3551.1359999999986,
        "cumulative": -4765.007999999996,
        "projectCumulative": -65196.583999999995
      },
      {
        "month": 5,
        "units": 302.40000000000003,
        "revenue": 25704.000000000004,
        "ebitda": 5624.672000000006,
        "ebit": 4816.338666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5424.672000000006,
        "cumulative": 659.6640000000098,
        "projectCumulative": -59771.91199999999
      },
      {
        "month": 6,
        "units": 322.56,
        "revenue": 27417.6,
        "ebitda": 7029.8240000000005,
        "ebit": 6221.4906666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6829.8240000000005,
        "cumulative": 7489.48800000001,
        "projectCumulative": -52942.08799999999
      },
      {
        "month": 7,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 15256.08000000001,
        "projectCumulative": -45175.49599999999
      },
      {
        "month": 8,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 23022.672000000013,
        "projectCumulative": -37408.90399999999
      },
      {
        "month": 9,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 30789.264000000014,
        "projectCumulative": -29642.311999999987
      },
      {
        "month": 10,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 38555.856000000014,
        "projectCumulative": -21875.719999999987
      },
      {
        "month": 11,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 46322.44800000002,
        "projectCumulative": -14109.127999999982
      },
      {
        "month": 12,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 54089.04000000002,
        "projectCumulative": -6342.535999999978
      },
      {
        "month": 13,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 61855.63200000003,
        "projectCumulative": 1424.056000000026
      },
      {
        "month": 14,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 69622.22400000003,
        "projectCumulative": 9190.64800000003
      },
      {
        "month": 15,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 77388.81600000004,
        "projectCumulative": 16957.240000000034
      },
      {
        "month": 16,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 85155.40800000004,
        "projectCumulative": 24723.83200000004
      },
      {
        "month": 17,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 92922.00000000004,
        "projectCumulative": 32490.424000000043
      },
      {
        "month": 18,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 100688.59200000005,
        "projectCumulative": 40257.01600000005
      },
      {
        "month": 19,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 108455.18400000005,
        "projectCumulative": 48023.60800000005
      },
      {
        "month": 20,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 116221.77600000006,
        "projectCumulative": 55790.200000000055
      },
      {
        "month": 21,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 123988.36800000006,
        "projectCumulative": 63556.79200000006
      },
      {
        "month": 22,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 131754.96000000005,
        "projectCumulative": 71323.38400000005
      },
      {
        "month": 23,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 139521.55200000005,
        "projectCumulative": 79089.97600000005
      },
      {
        "month": 24,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 147288.14400000006,
        "projectCumulative": 86856.56800000006
      },
      {
        "month": 25,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 155054.73600000006,
        "projectCumulative": 94623.16000000006
      },
      {
        "month": 26,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 162821.32800000007,
        "projectCumulative": 102389.75200000007
      },
      {
        "month": 27,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 170587.92000000007,
        "projectCumulative": 110156.34400000007
      },
      {
        "month": 28,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 178354.51200000008,
        "projectCumulative": 117922.93600000007
      },
      {
        "month": 29,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 186121.10400000008,
        "projectCumulative": 125689.52800000008
      },
      {
        "month": 30,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 193887.69600000008,
        "projectCumulative": 133456.12000000008
      },
      {
        "month": 31,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 201654.2880000001,
        "projectCumulative": 141222.7120000001
      },
      {
        "month": 32,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 209420.8800000001,
        "projectCumulative": 148989.3040000001
      },
      {
        "month": 33,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 217187.4720000001,
        "projectCumulative": 156755.8960000001
      },
      {
        "month": 34,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 224954.0640000001,
        "projectCumulative": 164522.4880000001
      },
      {
        "month": 35,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 232720.6560000001,
        "projectCumulative": 172289.0800000001
      },
      {
        "month": 36,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 240487.2480000001,
        "projectCumulative": 180055.6720000001
      },
      {
        "month": 37,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 248253.8400000001,
        "projectCumulative": 187822.2640000001
      },
      {
        "month": 38,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 256020.43200000012,
        "projectCumulative": 195588.85600000012
      },
      {
        "month": 39,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 263787.0240000001,
        "projectCumulative": 203355.4480000001
      },
      {
        "month": 40,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 271553.6160000001,
        "projectCumulative": 211122.0400000001
      },
      {
        "month": 41,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 279320.2080000001,
        "projectCumulative": 218888.6320000001
      },
      {
        "month": 42,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 287086.8000000001,
        "projectCumulative": 226655.2240000001
      },
      {
        "month": 43,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 294853.3920000001,
        "projectCumulative": 234421.8160000001
      },
      {
        "month": 44,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 302619.9840000001,
        "projectCumulative": 242188.4080000001
      },
      {
        "month": 45,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 310386.5760000001,
        "projectCumulative": 249955.00000000012
      },
      {
        "month": 46,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 318153.1680000001,
        "projectCumulative": 257721.59200000012
      },
      {
        "month": 47,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 325919.7600000001,
        "projectCumulative": 265488.1840000001
      },
      {
        "month": 48,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 333686.35200000013,
        "projectCumulative": 273254.7760000001
      },
      {
        "month": 49,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 341452.94400000013,
        "projectCumulative": 281021.36800000013
      },
      {
        "month": 50,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 349219.53600000014,
        "projectCumulative": 288787.96000000014
      },
      {
        "month": 51,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 356986.12800000014,
        "projectCumulative": 296554.55200000014
      },
      {
        "month": 52,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 364752.72000000015,
        "projectCumulative": 304321.14400000015
      },
      {
        "month": 53,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 372519.31200000015,
        "projectCumulative": 312087.73600000015
      },
      {
        "month": 54,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 380285.90400000016,
        "projectCumulative": 319854.32800000015
      },
      {
        "month": 55,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 388052.49600000016,
        "projectCumulative": 327620.92000000016
      },
      {
        "month": 56,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 395819.08800000016,
        "projectCumulative": 335387.51200000016
      },
      {
        "month": 57,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 403585.68000000017,
        "projectCumulative": 343154.10400000017
      },
      {
        "month": 58,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 411352.2720000002,
        "projectCumulative": 350920.6960000002
      },
      {
        "month": 59,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 419118.8640000002,
        "projectCumulative": 358687.2880000002
      },
      {
        "month": 60,
        "units": 336,
        "revenue": 28560,
        "ebitda": 7966.592000000001,
        "ebit": 7158.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7766.592000000001,
        "cumulative": 426885.4560000002,
        "projectCumulative": 366453.8800000002
      }
    ],
    "matureCash": 7766.592000000001
  }
}