{
  "business": {
    "id": "coffee-shop",
    "name": "Coffee Shop",
    "category": "food-drink",
    "categoryName": "Food & drink",
    "number": "02",
    "format": "Independent coffee shop without a drive-through",
    "unit": "orders",
    "unitSingle": "order",
    "unitPeriod": "orders per trading day",
    "summary": "A compact leased coffee shop selling espresso drinks, brewed coffee and a limited bought-in food selection.",
    "promise": "Test order throughput, average ticket and paid counter coverage before choosing a lease.",
    "capacity": 240,
    "volume": 160,
    "price": 8.5,
    "days": 26,
    "variable": 0.34,
    "rent": 3000,
    "other": 2300,
    "maintenance": 250,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager coverage",
        "hours": 120
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400
      }
    ],
    "opening": [
      [
        "Fit-out, plumbing and electrics",
        45000
      ],
      [
        "Coffee and refrigeration equipment",
        26000
      ],
      [
        "Furniture, POS and smallwares",
        11000
      ],
      [
        "Professional and setup allowance",
        5000
      ],
      [
        "Opening inventory",
        2500
      ]
    ],
    "depreciable": 82000,
    "trainingHours": 120,
    "capacityText": "30 orders per hour × 8 selling hours = 240 orders per day. This assumes a workable bar layout; actual morning peaks need a queue and staffing check.",
    "exclusions": "A drive-through, roasting facility, full kitchen, wholesale production and delivery commissions are outside this format.",
    "variableText": "30% drinks, bought-in food and waste plus 4% payment processing and disposables",
    "otherText": "Utilities $700; insurance $350; marketing $500; software, cleaning and other operating costs $750 per month.",
    "payrollNote": "BLS does not publish a separate barista occupation in this selection. Fast Food and Counter Workers is a broad proxy. The model does not subtract anticipated customer tips.",
    "demandQuestion": "Can repeat visits and a realistic ticket support the morning and afternoon roster?",
    "demandSteps": [
      "Observe the exact frontage in half-hour intervals. Count accessible pedestrian activity, parking turnover and competitor queues without treating every passerby as a buyer.",
      "Build the ticket from a drink and food mix. Distinguish a drink price from the average amount spent per order.",
      "Time a realistic drink sequence and include cleanup, receiving and breaks. Check the busiest half-hour as well as total daily orders."
    ],
    "launchSteps": [
      [
        "Site and bar layout",
        "Obtain a lease proposal and equipment list. Verify water treatment, drainage, electrical capacity and service access for the espresso and refrigeration setup."
      ],
      [
        "Food service scope",
        "Identify the local food authority and check the requirements for the actual preparation scope, seating and premises. Adding a kitchen can change both the budget and the approval path."
      ],
      [
        "Repeat demand",
        "Test products and prices with a small paid trial or observed comparable trade. Build opening cash around the time required to establish repeat customers."
      ]
    ],
    "risks": [
      [
        "The ticket is a mix",
        "A menu full of higher-priced drinks does not guarantee an $8.50 average order. Food attachment and discounts matter."
      ],
      [
        "Peak time sets staffing",
        "Eight quiet hours cannot compensate for a bottleneck during the main commuter rush."
      ],
      [
        "Small premises still need services",
        "Plumbing, electricity and equipment installation can dominate the opening budget even when seating is limited."
      ]
    ],
    "pilot": {
      "texas": [
        [
          "Coffee Shop in Austin",
          "/pilot/coffee-shop-austin.html"
        ]
      ]
    }
  },
  "state": {
    "fips": "01",
    "abbr": "AL",
    "name": "Alabama",
    "slug": "alabama",
    "region": "South",
    "population2025": 5193088,
    "population2024": 5163055,
    "populationChange": 30033,
    "populationGrowthPct": 0.5816904913854337,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.29,
        "hourly_mean": 33.27,
        "hourly_p25": 27.44,
        "hourly_p75": 37.98,
        "employment": 4330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.47,
        "hourly_mean": 15.87,
        "hourly_p25": 13.91,
        "hourly_p75": 17.41,
        "employment": 16260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 375
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.4,
        "hourly_mean": 12.31,
        "hourly_p25": 10.6,
        "hourly_p75": 13.39,
        "employment": 41460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 379
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.91,
        "hourly_mean": 13.84,
        "hourly_p25": 12.25,
        "hourly_p75": 15.05,
        "employment": 3540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 383
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.33,
        "hourly_mean": 22.35,
        "hourly_p25": 17.34,
        "hourly_p75": 25.95,
        "employment": 2550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 387
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.72,
        "hourly_mean": 15.51,
        "hourly_p25": 13.47,
        "hourly_p75": 17.35,
        "employment": 25110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 389
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.02,
        "hourly_mean": 16.2,
        "hourly_p25": 11.35,
        "hourly_p75": 17.9,
        "employment": 3300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 412
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.11,
        "hourly_mean": 15.2,
        "hourly_p25": 12.77,
        "hourly_p75": 17.32,
        "employment": 6440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 718
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alabama"
  },
  "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/coffee-shop__alabama.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 160,
      "price": 8.5,
      "rent": 3000,
      "variable": 0.34,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager coverage",
        "hours": 120,
        "hourly": 30.29
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 11.4
      }
    ],
    "hours": 520,
    "wages": 8194.8,
    "payroll": 9669.863999999998,
    "fixed": 14969.863999999998,
    "depreciation": 1366.6666666666667,
    "training": 2231.5070769230765,
    "opening": [
      [
        "Fit-out, plumbing and electrics",
        45000
      ],
      [
        "Coffee and refrigeration equipment",
        26000
      ],
      [
        "Furniture, POS and smallwares",
        11000
      ],
      [
        "Professional and setup allowance",
        5000
      ],
      [
        "Opening inventory",
        2500
      ],
      [
        "Refundable deposit (two months of occupancy)",
        6000
      ],
      [
        "Paid pre-opening training",
        2231.5070769230765
      ]
    ],
    "openingTotal": 97731.50707692308,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8367.736,
    "ebit": 7001.069333333334,
    "breakEvenRevenue": 24752.319191919192,
    "breakEvenUnits": 2912.0375519904933,
    "breakEvenDaily": 112.00144430732666,
    "breakEvenUtilization": 0.4666726846138611,
    "utilization": 0.6666666666666666,
    "peakDeficit": 8269.007999999998,
    "deficitMonth": 2,
    "buffer": 29939.727999999996,
    "reserve": 38208.73599999999,
    "funding": 135940.24307692307,
    "payback": 17,
    "year1": {
      "revenue": 365268.8,
      "ebit": 45039.04,
      "cash": 58439.04000000001
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5634.823999999999,
        "ebit": -7001.490666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5884.823999999999,
        "cumulative": -5884.823999999999,
        "projectCumulative": -103616.33107692307
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -2134.1839999999993,
        "ebit": -3500.8506666666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2384.1839999999993,
        "cumulative": -8269.007999999998,
        "projectCumulative": -106000.51507692308
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1366.4560000000001,
        "ebit": -0.2106666666666115,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1116.4560000000001,
        "cumulative": -7152.551999999998,
        "projectCumulative": -104884.05907692308
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4166.967999999997,
        "ebit": 2800.30133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3916.967999999997,
        "cumulative": -3235.5840000000007,
        "projectCumulative": -100967.09107692308
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 6033.975999999999,
        "ebit": 4667.309333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5783.975999999999,
        "cumulative": 2548.391999999998,
        "projectCumulative": -95183.11507692309
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7434.232,
        "ebit": 6067.565333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7184.232,
        "cumulative": 9732.623999999998,
        "projectCumulative": -87998.88307692308
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 17850.36,
        "projectCumulative": -79881.14707692308
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 25968.096,
        "projectCumulative": -71763.41107692308
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 34085.832,
        "projectCumulative": -63645.67507692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 42203.568,
        "projectCumulative": -55527.93907692308
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 50321.304000000004,
        "projectCumulative": -47410.20307692308
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 58439.04000000001,
        "projectCumulative": -39292.46707692307
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 66556.77600000001,
        "projectCumulative": -31174.731076923068
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 74674.51200000002,
        "projectCumulative": -23056.995076923064
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 82792.24800000002,
        "projectCumulative": -14939.25907692306
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 90909.98400000003,
        "projectCumulative": -6821.523076923055
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 99027.72000000003,
        "projectCumulative": 1296.2129230769497
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 107145.45600000003,
        "projectCumulative": 9413.948923076954
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 115263.19200000004,
        "projectCumulative": 17531.68492307696
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 123380.92800000004,
        "projectCumulative": 25649.420923076963
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 131498.66400000005,
        "projectCumulative": 33767.15692307697
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 139616.40000000005,
        "projectCumulative": 41884.89292307697
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 147734.13600000006,
        "projectCumulative": 50002.628923076976
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 155851.87200000006,
        "projectCumulative": 58120.36492307698
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 163969.60800000007,
        "projectCumulative": 66238.10092307699
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 172087.34400000007,
        "projectCumulative": 74355.83692307699
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 180205.08000000007,
        "projectCumulative": 82473.572923077
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 188322.81600000008,
        "projectCumulative": 90591.308923077
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 196440.55200000008,
        "projectCumulative": 98709.044923077
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 204558.2880000001,
        "projectCumulative": 106826.780923077
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 212676.0240000001,
        "projectCumulative": 114944.51692307701
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 220793.7600000001,
        "projectCumulative": 123062.25292307702
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 228911.4960000001,
        "projectCumulative": 131179.988923077
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 237029.2320000001,
        "projectCumulative": 139297.72492307704
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 245146.9680000001,
        "projectCumulative": 147415.46092307701
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 253264.7040000001,
        "projectCumulative": 155533.19692307705
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 261382.44000000012,
        "projectCumulative": 163650.93292307702
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 269500.1760000001,
        "projectCumulative": 171768.668923077
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 277617.91200000007,
        "projectCumulative": 179886.40492307697
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 285735.64800000004,
        "projectCumulative": 188004.14092307695
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 293853.384,
        "projectCumulative": 196121.87692307692
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 301971.12,
        "projectCumulative": 204239.6129230769
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 310088.85599999997,
        "projectCumulative": 212357.34892307688
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 318206.59199999995,
        "projectCumulative": 220475.08492307685
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 326324.3279999999,
        "projectCumulative": 228592.82092307683
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 334442.0639999999,
        "projectCumulative": 236710.5569230768
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 342559.7999999999,
        "projectCumulative": 244828.29292307678
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 350677.53599999985,
        "projectCumulative": 252946.02892307675
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 358795.2719999998,
        "projectCumulative": 261063.76492307673
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 366913.0079999998,
        "projectCumulative": 269181.5009230767
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 375030.7439999998,
        "projectCumulative": 277299.2369230767
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 383148.47999999975,
        "projectCumulative": 285416.97292307665
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 391266.2159999997,
        "projectCumulative": 293534.7089230766
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 399383.9519999997,
        "projectCumulative": 301652.4449230766
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 407501.6879999997,
        "projectCumulative": 309770.1809230766
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 415619.42399999965,
        "projectCumulative": 317887.91692307655
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 423737.1599999996,
        "projectCumulative": 326005.65292307653
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 431854.8959999996,
        "projectCumulative": 334123.3889230765
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 439972.6319999996,
        "projectCumulative": 342241.1249230765
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8367.736,
        "ebit": 7001.069333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8117.736000000001,
        "cumulative": 448090.36799999955,
        "projectCumulative": 350358.86092307646
      }
    ],
    "matureCash": 8117.736000000001
  }
}