{
  "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": "02",
    "abbr": "AK",
    "name": "Alaska",
    "slug": "alaska",
    "region": "West",
    "population2025": 737270,
    "population2024": 736537,
    "populationChange": 733,
    "populationGrowthPct": 0.09951977972593173,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.44,
        "hourly_mean": 41.66,
        "hourly_p25": 30.48,
        "hourly_p75": 50.74,
        "employment": 380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 752
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.3,
        "hourly_mean": 20.08,
        "hourly_p25": 17.7,
        "hourly_p75": 21.21,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1035
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16,
        "hourly_mean": 16.59,
        "hourly_p25": 13.79,
        "hourly_p75": 18.81,
        "employment": 5900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1039
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.29,
        "hourly_mean": 15.63,
        "hourly_p25": 14.18,
        "hourly_p75": 16.72,
        "employment": 1300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1043
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.26,
        "hourly_mean": 27.53,
        "hourly_p25": 23.16,
        "hourly_p75": 30.3,
        "employment": 600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1046
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.48,
        "hourly_mean": 20.05,
        "hourly_p25": 17.12,
        "hourly_p75": 22.96,
        "employment": 5200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1048
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.46,
        "hourly_mean": 20.07,
        "hourly_p25": 15.38,
        "hourly_p75": 26.37,
        "employment": 330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1063
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.33,
        "hourly_mean": 20.76,
        "hourly_p25": 18.22,
        "hourly_p75": 21.9,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1271
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alaska"
  },
  "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__alaska.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": 39.44
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16
      }
    ],
    "hours": 520,
    "wages": 11132.8,
    "payroll": 13136.703999999998,
    "fixed": 18436.703999999998,
    "depreciation": 1366.6666666666667,
    "training": 3031.5470769230765,
    "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",
        3031.5470769230765
      ]
    ],
    "openingTotal": 98531.54707692307,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4900.896000000001,
    "ebit": 3534.2293333333337,
    "breakEvenRevenue": 30005.107070707072,
    "breakEvenUnits": 3530.012596553773,
    "breakEvenDaily": 135.7697152520682,
    "breakEvenUtilization": 0.5657071468836175,
    "utilization": 0.6666666666666666,
    "peakDeficit": 17553.072,
    "deficitMonth": 3,
    "buffer": 36873.407999999996,
    "reserve": 54426.479999999996,
    "funding": 152958.02707692306,
    "payback": 30,
    "year1": {
      "revenue": 365268.8,
      "ebit": 3436.9599999999955,
      "cash": 16836.96
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9101.663999999999,
        "ebit": -10468.330666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9351.663999999999,
        "cumulative": -9351.663999999999,
        "projectCumulative": -107883.21107692308
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5601.023999999999,
        "ebit": -6967.690666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5851.023999999999,
        "cumulative": -15202.687999999998,
        "projectCumulative": -113734.23507692307
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2100.384,
        "ebit": -3467.050666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2350.384,
        "cumulative": -17553.072,
        "projectCumulative": -116084.61907692307
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 700.127999999997,
        "ebit": -666.5386666666698,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 450.127999999997,
        "cumulative": -17102.944000000003,
        "projectCumulative": -115634.49107692308
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 2567.1359999999986,
        "ebit": 1200.4693333333319,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2317.1359999999986,
        "cumulative": -14785.808000000005,
        "projectCumulative": -113317.35507692308
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3967.392,
        "ebit": 2600.725333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3717.392,
        "cumulative": -11068.416000000005,
        "projectCumulative": -109599.96307692307
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": -6417.520000000004,
        "projectCumulative": -104949.06707692308
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": -1766.6240000000034,
        "projectCumulative": -100298.17107692308
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 2884.271999999997,
        "projectCumulative": -95647.27507692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 7535.167999999998,
        "projectCumulative": -90996.37907692307
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 12186.063999999998,
        "projectCumulative": -86345.48307692308
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 16836.96,
        "projectCumulative": -81694.58707692308
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 21487.856,
        "projectCumulative": -77043.69107692307
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 26138.752,
        "projectCumulative": -72392.79507692307
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 30789.648,
        "projectCumulative": -67741.89907692307
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 35440.544,
        "projectCumulative": -63091.00307692307
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 40091.44,
        "projectCumulative": -58440.10707692307
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 44742.336,
        "projectCumulative": -53789.21107692307
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 49393.232,
        "projectCumulative": -49138.31507692307
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 54044.128000000004,
        "projectCumulative": -44487.41907692307
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 58695.024000000005,
        "projectCumulative": -39836.52307692307
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 63345.920000000006,
        "projectCumulative": -35185.62707692307
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 67996.816,
        "projectCumulative": -30534.731076923068
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 72647.712,
        "projectCumulative": -25883.835076923075
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 77298.60800000001,
        "projectCumulative": -21232.939076923067
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 81949.50400000002,
        "projectCumulative": -16582.04307692306
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 86600.40000000002,
        "projectCumulative": -11931.147076923051
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 91251.29600000003,
        "projectCumulative": -7280.251076923043
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 95902.19200000004,
        "projectCumulative": -2629.355076923035
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 100553.08800000005,
        "projectCumulative": 2021.5409230769728
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 105203.98400000005,
        "projectCumulative": 6672.436923076981
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 109854.88000000006,
        "projectCumulative": 11323.332923076989
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 114505.77600000007,
        "projectCumulative": 15974.228923076997
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 119156.67200000008,
        "projectCumulative": 20625.124923077004
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 123807.56800000009,
        "projectCumulative": 25276.020923077012
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 128458.4640000001,
        "projectCumulative": 29926.91692307702
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 133109.3600000001,
        "projectCumulative": 34577.81292307703
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 137760.2560000001,
        "projectCumulative": 39228.708923077036
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 142411.15200000012,
        "projectCumulative": 43879.604923077044
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 147062.04800000013,
        "projectCumulative": 48530.50092307705
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 151712.94400000013,
        "projectCumulative": 53181.39692307706
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 156363.84000000014,
        "projectCumulative": 57832.29292307707
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 161014.73600000015,
        "projectCumulative": 62483.188923077076
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 165665.63200000016,
        "projectCumulative": 67134.08492307708
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 170316.52800000017,
        "projectCumulative": 71784.98092307709
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 174967.42400000017,
        "projectCumulative": 76435.8769230771
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 179618.32000000018,
        "projectCumulative": 81086.77292307711
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 184269.2160000002,
        "projectCumulative": 85737.66892307712
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 188920.1120000002,
        "projectCumulative": 90388.56492307712
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 193571.0080000002,
        "projectCumulative": 95039.46092307713
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 198221.9040000002,
        "projectCumulative": 99690.35692307714
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 202872.80000000022,
        "projectCumulative": 104341.25292307715
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 207523.69600000023,
        "projectCumulative": 108992.14892307715
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 212174.59200000024,
        "projectCumulative": 113643.04492307716
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 216825.48800000024,
        "projectCumulative": 118293.94092307717
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 221476.38400000025,
        "projectCumulative": 122944.83692307718
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 226127.28000000026,
        "projectCumulative": 127595.73292307719
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 230778.17600000027,
        "projectCumulative": 132246.6289230772
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 235429.07200000028,
        "projectCumulative": 136897.5249230772
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4900.896000000001,
        "ebit": 3534.2293333333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4650.896000000001,
        "cumulative": 240079.96800000028,
        "projectCumulative": 141548.4209230772
      }
    ],
    "matureCash": 4650.896000000001
  }
}