{
  "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": "04",
    "abbr": "AZ",
    "name": "Arizona",
    "slug": "arizona",
    "region": "West",
    "population2025": 7623818,
    "population2024": 7556424,
    "populationChange": 67394,
    "populationGrowthPct": 0.8918768983847469,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.74,
        "hourly_mean": 35.91,
        "hourly_p25": 29.09,
        "hourly_p75": 41.24,
        "employment": 3400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1302
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.59,
        "hourly_mean": 19.27,
        "hourly_p25": 17.4,
        "hourly_p75": 21.57,
        "employment": 30870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1675
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.46,
        "hourly_mean": 16.87,
        "hourly_p25": 15.08,
        "hourly_p75": 17.23,
        "employment": 77210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1680
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.89,
        "hourly_mean": 17.15,
        "hourly_p25": 16.2,
        "hourly_p75": 17.98,
        "employment": 10120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1684
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.37,
        "hourly_mean": 25.43,
        "hourly_p25": 19.45,
        "hourly_p75": 28.51,
        "employment": 3050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1688
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.42,
        "hourly_mean": 18.17,
        "hourly_p25": 16.51,
        "hourly_p75": 18.97,
        "employment": 38290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1690
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.7,
        "hourly_mean": 20.67,
        "hourly_p25": 16.47,
        "hourly_p75": 21.88,
        "employment": 7840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1715
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.02,
        "hourly_mean": 18.1,
        "hourly_p25": 15.49,
        "hourly_p75": 18.59,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2015
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/arizona"
  },
  "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__arizona.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": 33.74
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.46
      }
    ],
    "hours": 520,
    "wages": 10632.8,
    "payroll": 12546.703999999998,
    "fixed": 17846.703999999998,
    "depreciation": 1366.6666666666667,
    "training": 2895.3932307692303,
    "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",
        2895.3932307692303
      ]
    ],
    "openingTotal": 98395.39323076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5490.896000000001,
    "ebit": 4124.229333333334,
    "breakEvenRevenue": 29111.16767676768,
    "breakEvenUnits": 3424.843256090315,
    "breakEvenDaily": 131.72474061885828,
    "breakEvenUtilization": 0.5488530859119095,
    "utilization": 0.6666666666666666,
    "peakDeficit": 15783.071999999998,
    "deficitMonth": 3,
    "buffer": 35693.407999999996,
    "reserve": 51476.479999999996,
    "funding": 149871.87323076924,
    "payback": 27,
    "year1": {
      "revenue": 365268.8,
      "ebit": 10516.959999999995,
      "cash": 23916.96
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8511.663999999999,
        "ebit": -9878.330666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8761.663999999999,
        "cumulative": -8761.663999999999,
        "projectCumulative": -107157.05723076923
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5011.023999999999,
        "ebit": -6377.690666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5261.023999999999,
        "cumulative": -14022.687999999998,
        "projectCumulative": -112418.08123076922
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1510.384,
        "ebit": -2877.050666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1760.384,
        "cumulative": -15783.071999999998,
        "projectCumulative": -114178.46523076923
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1290.127999999997,
        "ebit": -76.53866666666977,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1040.127999999997,
        "cumulative": -14742.944000000001,
        "projectCumulative": -113138.33723076923
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3157.1359999999986,
        "ebit": 1790.4693333333319,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2907.1359999999986,
        "cumulative": -11835.808000000003,
        "projectCumulative": -110231.20123076923
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4557.392,
        "ebit": 3190.725333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4307.392,
        "cumulative": -7528.416000000003,
        "projectCumulative": -105923.80923076923
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": -2287.5200000000023,
        "projectCumulative": -100682.91323076923
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 2953.3759999999984,
        "projectCumulative": -95442.01723076923
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 8194.271999999999,
        "projectCumulative": -90201.12123076923
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 13435.168,
        "projectCumulative": -84960.22523076923
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 18676.064,
        "projectCumulative": -79719.32923076923
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 23916.96,
        "projectCumulative": -74478.43323076924
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 29157.856,
        "projectCumulative": -69237.53723076923
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 34398.752,
        "projectCumulative": -63996.64123076923
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 39639.648,
        "projectCumulative": -58755.74523076923
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 44880.544,
        "projectCumulative": -53514.84923076923
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 50121.44,
        "projectCumulative": -48273.95323076923
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 55362.336,
        "projectCumulative": -43033.05723076923
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 60603.232,
        "projectCumulative": -37792.16123076923
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 65844.128,
        "projectCumulative": -32551.265230769233
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 71085.024,
        "projectCumulative": -27310.369230769225
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 76325.92000000001,
        "projectCumulative": -22069.473230769217
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 81566.81600000002,
        "projectCumulative": -16828.57723076921
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 86807.71200000003,
        "projectCumulative": -11587.681230769202
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 92048.60800000004,
        "projectCumulative": -6346.785230769194
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 97289.50400000004,
        "projectCumulative": -1105.8892307691858
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 102530.40000000005,
        "projectCumulative": 4135.006769230822
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 107771.29600000006,
        "projectCumulative": 9375.90276923083
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 113012.19200000007,
        "projectCumulative": 14616.798769230838
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 118253.08800000008,
        "projectCumulative": 19857.694769230846
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 123493.98400000008,
        "projectCumulative": 25098.590769230854
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 128734.88000000009,
        "projectCumulative": 30339.48676923086
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 133975.7760000001,
        "projectCumulative": 35580.38276923087
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 139216.6720000001,
        "projectCumulative": 40821.27876923088
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 144457.56800000012,
        "projectCumulative": 46062.174769230885
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 149698.46400000012,
        "projectCumulative": 51303.07076923089
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 154939.36000000013,
        "projectCumulative": 56543.9667692309
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 160180.25600000014,
        "projectCumulative": 61784.86276923091
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 165421.15200000015,
        "projectCumulative": 67025.75876923092
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 170662.04800000016,
        "projectCumulative": 72266.65476923093
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 175902.94400000016,
        "projectCumulative": 77507.55076923093
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 181143.84000000017,
        "projectCumulative": 82748.44676923094
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 186384.73600000018,
        "projectCumulative": 87989.34276923095
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 191625.6320000002,
        "projectCumulative": 93230.23876923096
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 196866.5280000002,
        "projectCumulative": 98471.13476923096
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 202107.4240000002,
        "projectCumulative": 103712.03076923097
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 207348.3200000002,
        "projectCumulative": 108952.92676923098
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 212589.21600000022,
        "projectCumulative": 114193.82276923099
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 217830.11200000023,
        "projectCumulative": 119434.718769231
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 223071.00800000023,
        "projectCumulative": 124675.614769231
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 228311.90400000024,
        "projectCumulative": 129916.51076923101
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 233552.80000000025,
        "projectCumulative": 135157.40676923102
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 238793.69600000026,
        "projectCumulative": 140398.30276923103
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 244034.59200000027,
        "projectCumulative": 145639.19876923104
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 249275.48800000027,
        "projectCumulative": 150880.09476923104
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 254516.38400000028,
        "projectCumulative": 156120.99076923105
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 259757.2800000003,
        "projectCumulative": 161361.88676923106
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 264998.17600000027,
        "projectCumulative": 166602.78276923104
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 270239.0720000003,
        "projectCumulative": 171843.67876923105
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5490.896000000001,
        "ebit": 4124.229333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5240.896000000001,
        "cumulative": 275479.9680000003,
        "projectCumulative": 177084.57476923105
      }
    ],
    "matureCash": 5240.896000000001
  }
}