{
  "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": "05",
    "abbr": "AR",
    "name": "Arkansas",
    "slug": "arkansas",
    "region": "South",
    "population2025": 3114791,
    "population2024": 3096080,
    "populationChange": 18711,
    "populationGrowthPct": 0.6043448489703174,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 26.5,
        "hourly_mean": 27.82,
        "hourly_p25": 21.92,
        "hourly_p75": 30.36,
        "employment": 2720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2048
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.51,
        "hourly_mean": 15.22,
        "hourly_p25": 13.69,
        "hourly_p75": 17.03,
        "employment": 11270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2387
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.62,
        "hourly_mean": 12.93,
        "hourly_p25": 11.33,
        "hourly_p75": 13.39,
        "employment": 35660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2392
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.24,
        "hourly_mean": 13.74,
        "hourly_p25": 12.32,
        "hourly_p75": 14.23,
        "employment": 2630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2396
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 18.03,
        "hourly_mean": 19.41,
        "hourly_p25": 15.39,
        "hourly_p75": 21.45,
        "employment": 1490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2400
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.3,
        "hourly_mean": 15.21,
        "hourly_p25": 13.21,
        "hourly_p75": 16.8,
        "employment": 19490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2402
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 13.86,
        "hourly_mean": 15.91,
        "hourly_p25": 11.74,
        "hourly_p75": 16.22,
        "employment": 1410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2422
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.81,
        "hourly_mean": 16.5,
        "hourly_p25": 13.76,
        "hourly_p75": 18.07,
        "employment": 5140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2718
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/arkansas"
  },
  "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__arkansas.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": 26.5
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 12.62
      }
    ],
    "hours": 520,
    "wages": 8228,
    "payroll": 9709.039999999999,
    "fixed": 15009.039999999999,
    "depreciation": 1366.6666666666667,
    "training": 2240.547692307692,
    "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",
        2240.547692307692
      ]
    ],
    "openingTotal": 97740.5476923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8328.56,
    "ebit": 6961.8933333333325,
    "breakEvenRevenue": 24811.676767676767,
    "breakEvenUnits": 2919.0207961972665,
    "breakEvenDaily": 112.27003062297179,
    "breakEvenUtilization": 0.46779179426238243,
    "utilization": 0.6666666666666666,
    "peakDeficit": 8347.36,
    "deficitMonth": 2,
    "buffer": 30018.079999999998,
    "reserve": 38365.44,
    "funding": 136105.98769230768,
    "payback": 17,
    "year1": {
      "revenue": 365268.8,
      "ebit": 44568.927999999985,
      "cash": 57968.92799999998
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5674,
        "ebit": -7040.666666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5924,
        "cumulative": -5924,
        "projectCumulative": -103664.5476923077
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -2173.3600000000006,
        "ebit": -3540.0266666666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2423.3600000000006,
        "cumulative": -8347.36,
        "projectCumulative": -106087.9076923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1327.2799999999988,
        "ebit": -39.38666666666791,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1077.2799999999988,
        "cumulative": -7270.080000000002,
        "projectCumulative": -105010.6276923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4127.791999999996,
        "ebit": 2761.125333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3877.791999999996,
        "cumulative": -3392.288000000006,
        "projectCumulative": -101132.8356923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5994.799999999997,
        "ebit": 4628.1333333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5744.799999999997,
        "cumulative": 2352.5119999999915,
        "projectCumulative": -95388.0356923077
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7395.055999999999,
        "ebit": 6028.389333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7145.055999999999,
        "cumulative": 9497.56799999999,
        "projectCumulative": -88242.97969230771
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 17576.12799999999,
        "projectCumulative": -80164.41969230771
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 25654.687999999987,
        "projectCumulative": -72085.85969230771
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 33733.247999999985,
        "projectCumulative": -64007.29969230771
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 41811.80799999998,
        "projectCumulative": -55928.73969230771
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 49890.36799999998,
        "projectCumulative": -47850.17969230771
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 57968.92799999998,
        "projectCumulative": -39771.619692307715
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 66047.48799999998,
        "projectCumulative": -31693.05969230771
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 74126.04799999998,
        "projectCumulative": -23614.499692307712
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 82204.60799999998,
        "projectCumulative": -15535.939692307715
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 90283.16799999998,
        "projectCumulative": -7457.379692307717
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 98361.72799999997,
        "projectCumulative": 621.1803076922806
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 106440.28799999997,
        "projectCumulative": 8699.740307692278
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 114518.84799999997,
        "projectCumulative": 16778.300307692276
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 122597.40799999997,
        "projectCumulative": 24856.860307692274
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 130675.96799999996,
        "projectCumulative": 32935.42030769227
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 138754.52799999996,
        "projectCumulative": 41013.98030769227
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 146833.08799999996,
        "projectCumulative": 49092.54030769227
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 154911.64799999996,
        "projectCumulative": 57171.100307692264
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 162990.20799999996,
        "projectCumulative": 65249.66030769226
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 171068.76799999995,
        "projectCumulative": 73328.22030769226
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 179147.32799999995,
        "projectCumulative": 81406.78030769226
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 187225.88799999995,
        "projectCumulative": 89485.34030769226
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 195304.44799999995,
        "projectCumulative": 97563.90030769225
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 203383.00799999994,
        "projectCumulative": 105642.46030769225
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 211461.56799999994,
        "projectCumulative": 113721.02030769225
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 219540.12799999994,
        "projectCumulative": 121799.58030769225
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 227618.68799999994,
        "projectCumulative": 129878.14030769224
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 235697.24799999993,
        "projectCumulative": 137956.70030769223
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 243775.80799999993,
        "projectCumulative": 146035.26030769222
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 251854.36799999993,
        "projectCumulative": 154113.82030769222
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 259932.92799999993,
        "projectCumulative": 162192.38030769222
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 268011.48799999995,
        "projectCumulative": 170270.94030769228
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 276090.04799999995,
        "projectCumulative": 178349.50030769227
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 284168.60799999995,
        "projectCumulative": 186428.06030769227
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 292247.16799999995,
        "projectCumulative": 194506.62030769227
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 300325.72799999994,
        "projectCumulative": 202585.18030769227
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 308404.28799999994,
        "projectCumulative": 210663.74030769226
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 316482.84799999994,
        "projectCumulative": 218742.30030769226
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 324561.40799999994,
        "projectCumulative": 226820.86030769226
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 332639.96799999994,
        "projectCumulative": 234899.42030769226
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 340718.52799999993,
        "projectCumulative": 242977.98030769225
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 348797.08799999993,
        "projectCumulative": 251056.54030769225
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 356875.6479999999,
        "projectCumulative": 259135.10030769225
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 364954.2079999999,
        "projectCumulative": 267213.66030769225
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 373032.7679999999,
        "projectCumulative": 275292.22030769225
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 381111.3279999999,
        "projectCumulative": 283370.78030769224
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 389189.8879999999,
        "projectCumulative": 291449.34030769224
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 397268.4479999999,
        "projectCumulative": 299527.90030769224
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 405347.0079999999,
        "projectCumulative": 307606.46030769224
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 413425.5679999999,
        "projectCumulative": 315685.02030769223
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 421504.1279999999,
        "projectCumulative": 323763.58030769223
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 429582.6879999999,
        "projectCumulative": 331842.1403076922
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 437661.2479999999,
        "projectCumulative": 339920.7003076922
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8328.56,
        "ebit": 6961.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8078.5599999999995,
        "cumulative": 445739.8079999999,
        "projectCumulative": 347999.2603076922
      }
    ],
    "matureCash": 8078.5599999999995
  }
}