{
  "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": "06",
    "abbr": "CA",
    "name": "California",
    "slug": "california",
    "region": "West",
    "population2025": 39355309,
    "population2024": 39364774,
    "populationChange": -9465,
    "populationGrowthPct": -0.024044339743956034,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.63,
        "hourly_mean": 40.53,
        "hourly_p25": 28.87,
        "hourly_p75": 48.17,
        "employment": 33180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2753
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.58,
        "hourly_mean": 21.65,
        "hourly_p25": 18.55,
        "hourly_p75": 22.76,
        "employment": 152250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3151
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 20.33,
        "hourly_mean": 20.04,
        "hourly_p25": 17.69,
        "hourly_p75": 21.62,
        "employment": 449840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3156
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.21,
        "hourly_mean": 19.09,
        "hourly_p25": 17.43,
        "hourly_p75": 20.42,
        "employment": 74160,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3160
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 29.55,
        "hourly_mean": 30.2,
        "hourly_p25": 23.01,
        "hourly_p75": 35.63,
        "employment": 18060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3164
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.75,
        "hourly_mean": 21.25,
        "hourly_p25": 17.71,
        "hourly_p75": 23.2,
        "employment": 234240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3166
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.59,
        "hourly_mean": 23.22,
        "hourly_p25": 17.6,
        "hourly_p75": 23.57,
        "employment": 27080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3194
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.23,
        "hourly_mean": 19.72,
        "hourly_p25": 17.4,
        "hourly_p75": 21.53,
        "employment": 46030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3547
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/california"
  },
  "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__california.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": 37.63
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 20.33
      }
    ],
    "hours": 520,
    "wages": 12647.599999999999,
    "payroll": 14924.167999999998,
    "fixed": 20224.167999999998,
    "depreciation": 1366.6666666666667,
    "training": 3444.0387692307686,
    "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",
        3444.0387692307686
      ]
    ],
    "openingTotal": 98944.03876923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 3113.4320000000007,
    "ebit": 1746.765333333334,
    "breakEvenRevenue": 32713.38585858586,
    "breakEvenUnits": 3848.633630421866,
    "breakEvenDaily": 148.024370400841,
    "breakEvenUtilization": 0.6167682100035042,
    "utilization": 0.6666666666666666,
    "peakDeficit": 24252.800000000003,
    "deficitMonth": 4,
    "buffer": 40448.335999999996,
    "reserve": 64701.136,
    "funding": 163645.17476923077,
    "payback": 49,
    "year1": {
      "revenue": 365268.8,
      "ebit": -18012.608000000007,
      "cash": -4612.608
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -10889.127999999999,
        "ebit": -12255.794666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11139.127999999999,
        "cumulative": -11139.127999999999,
        "projectCumulative": -110083.16676923077
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -7388.487999999999,
        "ebit": -8755.154666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7638.487999999999,
        "cumulative": -18777.615999999998,
        "projectCumulative": -117721.65476923076
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -3887.848,
        "ebit": -5254.514666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4137.848,
        "cumulative": -22915.464,
        "projectCumulative": -121859.50276923078
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": -1087.336000000003,
        "ebit": -2454.00266666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1337.336000000003,
        "cumulative": -24252.800000000003,
        "projectCumulative": -123196.83876923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 779.6719999999987,
        "ebit": -586.9946666666681,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 529.6719999999987,
        "cumulative": -23723.128000000004,
        "projectCumulative": -122667.16676923077
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 2179.928,
        "ebit": 813.2613333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1929.9279999999999,
        "cumulative": -21793.200000000004,
        "projectCumulative": -120737.23876923078
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -18929.768000000004,
        "projectCumulative": -117873.80676923078
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -16066.336000000003,
        "projectCumulative": -115010.37476923078
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -13202.904000000002,
        "projectCumulative": -112146.94276923078
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -10339.472000000002,
        "projectCumulative": -109283.51076923078
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -7476.040000000001,
        "projectCumulative": -106420.07876923078
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -4612.608,
        "projectCumulative": -103556.64676923078
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": -1749.1759999999995,
        "projectCumulative": -100693.21476923078
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 1114.2560000000012,
        "projectCumulative": -97829.78276923078
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 3977.688000000002,
        "projectCumulative": -94966.35076923078
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 6841.120000000003,
        "projectCumulative": -92102.91876923078
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 9704.552000000003,
        "projectCumulative": -89239.48676923077
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 12567.984000000004,
        "projectCumulative": -86376.05476923077
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 15431.416000000005,
        "projectCumulative": -83512.62276923077
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 18294.848000000005,
        "projectCumulative": -80649.19076923077
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 21158.280000000006,
        "projectCumulative": -77785.75876923077
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 24021.712000000007,
        "projectCumulative": -74922.32676923077
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 26885.144000000008,
        "projectCumulative": -72058.89476923077
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 29748.57600000001,
        "projectCumulative": -69195.46276923077
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 32612.00800000001,
        "projectCumulative": -66332.03076923077
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 35475.44000000001,
        "projectCumulative": -63468.59876923076
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 38338.87200000001,
        "projectCumulative": -60605.16676923076
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 41202.30400000001,
        "projectCumulative": -57741.73476923076
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 44065.73600000001,
        "projectCumulative": -54878.30276923076
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 46929.16800000001,
        "projectCumulative": -52014.87076923076
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 49792.60000000001,
        "projectCumulative": -49151.43876923076
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 52656.032000000014,
        "projectCumulative": -46288.00676923076
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 55519.464000000014,
        "projectCumulative": -43424.574769230756
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 58382.896000000015,
        "projectCumulative": -40561.142769230755
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 61246.328000000016,
        "projectCumulative": -37697.710769230755
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 64109.76000000002,
        "projectCumulative": -34834.278769230754
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 66973.19200000001,
        "projectCumulative": -31970.84676923076
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 69836.62400000001,
        "projectCumulative": -29107.41476923076
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 72700.05600000001,
        "projectCumulative": -26243.98276923076
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 75563.48800000001,
        "projectCumulative": -23380.55076923076
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 78426.92000000001,
        "projectCumulative": -20517.118769230758
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 81290.35200000001,
        "projectCumulative": -17653.686769230757
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 84153.78400000001,
        "projectCumulative": -14790.254769230756
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 87017.21600000001,
        "projectCumulative": -11926.822769230756
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 89880.64800000002,
        "projectCumulative": -9063.390769230755
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 92744.08000000002,
        "projectCumulative": -6199.958769230754
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 95607.51200000002,
        "projectCumulative": -3336.5267692307534
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 98470.94400000002,
        "projectCumulative": -473.0947692307527
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 101334.37600000002,
        "projectCumulative": 2390.337230769248
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 104197.80800000002,
        "projectCumulative": 5253.769230769249
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 107061.24000000002,
        "projectCumulative": 8117.201230769249
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 109924.67200000002,
        "projectCumulative": 10980.63323076925
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 112788.10400000002,
        "projectCumulative": 13844.06523076925
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 115651.53600000002,
        "projectCumulative": 16707.49723076925
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 118514.96800000002,
        "projectCumulative": 19570.929230769252
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 121378.40000000002,
        "projectCumulative": 22434.361230769253
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 124241.83200000002,
        "projectCumulative": 25297.793230769254
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 127105.26400000002,
        "projectCumulative": 28161.225230769254
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 129968.69600000003,
        "projectCumulative": 31024.657230769255
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3113.4320000000007,
        "ebit": 1746.765333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2863.4320000000007,
        "cumulative": 132832.12800000003,
        "projectCumulative": 33888.089230769256
      }
    ],
    "matureCash": 2863.4320000000007
  }
}