{
  "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": "08",
    "abbr": "CO",
    "name": "Colorado",
    "slug": "colorado",
    "region": "West",
    "population2025": 6012561,
    "population2024": 5988502,
    "populationChange": 24059,
    "populationGrowthPct": 0.40175322643292155,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.4,
        "hourly_mean": 42.96,
        "hourly_p25": 33.05,
        "hourly_p75": 47.83,
        "employment": 2440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3582
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20,
        "hourly_mean": 20.37,
        "hourly_p25": 17.76,
        "hourly_p75": 21.99,
        "employment": 30600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3961
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.44,
        "hourly_mean": 17.74,
        "hourly_p25": 16.3,
        "hourly_p75": 18.13,
        "employment": 82010,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3966
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.19,
        "hourly_mean": 18.27,
        "hourly_p25": 16.64,
        "hourly_p75": 19.77,
        "employment": 8500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3970
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.49,
        "hourly_mean": 27.79,
        "hourly_p25": 21.94,
        "hourly_p75": 31.18,
        "employment": 4070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3974
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.56,
        "hourly_mean": 20.11,
        "hourly_p25": 17.73,
        "hourly_p75": 22.11,
        "employment": 34220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3976
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.12,
        "hourly_mean": 24.8,
        "hourly_p25": 16.99,
        "hourly_p75": 28.71,
        "employment": 6820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4003
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.04,
        "hourly_mean": 20.07,
        "hourly_p25": 17.98,
        "hourly_p75": 21.67,
        "employment": 6750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4319
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/colorado"
  },
  "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__colorado.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": 38.4
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 17.44
      }
    ],
    "hours": 520,
    "wages": 11584,
    "payroll": 13669.119999999999,
    "fixed": 18969.12,
    "depreciation": 1366.6666666666667,
    "training": 3154.4123076923074,
    "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",
        3154.4123076923074
      ]
    ],
    "openingTotal": 98654.41230769231,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4368.48,
    "ebit": 3001.8133333333326,
    "breakEvenRevenue": 30811.797979797982,
    "breakEvenUnits": 3624.917409387998,
    "breakEvenDaily": 139.41990036107683,
    "breakEvenUtilization": 0.5809162515044868,
    "utilization": 0.6666666666666666,
    "peakDeficit": 19232.608000000004,
    "deficitMonth": 4,
    "buffer": 37938.24,
    "reserve": 57170.848,
    "funding": 155825.2603076923,
    "payback": 34,
    "year1": {
      "revenue": 365268.8,
      "ebit": -2952.0320000000193,
      "cash": 10447.96799999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9634.08,
        "ebit": -11000.746666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9884.08,
        "cumulative": -9884.08,
        "projectCumulative": -108538.49230769232
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -6133.4400000000005,
        "ebit": -7500.1066666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6383.4400000000005,
        "cumulative": -16267.52,
        "projectCumulative": -114921.93230769232
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2632.800000000001,
        "ebit": -3999.466666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2882.800000000001,
        "cumulative": -19150.32,
        "projectCumulative": -117804.73230769232
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 167.7119999999959,
        "ebit": -1198.9546666666708,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -82.2880000000041,
        "cumulative": -19232.608000000004,
        "projectCumulative": -117887.02030769232
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 2034.7199999999975,
        "ebit": 668.0533333333308,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1784.7199999999975,
        "cumulative": -17447.888000000006,
        "projectCumulative": -116102.30030769232
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3434.9759999999987,
        "ebit": 2068.309333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3184.9759999999987,
        "cumulative": -14262.912000000008,
        "projectCumulative": -112917.32430769232
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": -10144.432000000008,
        "projectCumulative": -108798.84430769231
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": -6025.952000000008,
        "projectCumulative": -104680.36430769232
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": -1907.4720000000088,
        "projectCumulative": -100561.88430769232
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 2211.0079999999907,
        "projectCumulative": -96443.40430769233
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 6329.48799999999,
        "projectCumulative": -92324.92430769233
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 10447.96799999999,
        "projectCumulative": -88206.44430769232
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 14566.44799999999,
        "projectCumulative": -84087.96430769232
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 18684.92799999999,
        "projectCumulative": -79969.48430769233
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 22803.40799999999,
        "projectCumulative": -75851.00430769232
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 26921.887999999988,
        "projectCumulative": -71732.52430769232
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 31040.367999999988,
        "projectCumulative": -67614.04430769233
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 35158.84799999998,
        "projectCumulative": -63495.56430769233
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 39277.32799999998,
        "projectCumulative": -59377.084307692334
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 43395.807999999975,
        "projectCumulative": -55258.60430769234
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 47514.28799999997,
        "projectCumulative": -51140.12430769234
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 51632.76799999997,
        "projectCumulative": -47021.644307692346
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 55751.24799999996,
        "projectCumulative": -42903.16430769235
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 59869.72799999996,
        "projectCumulative": -38784.684307692354
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 63988.207999999955,
        "projectCumulative": -34666.20430769236
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 68106.68799999995,
        "projectCumulative": -30547.724307692362
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 72225.16799999995,
        "projectCumulative": -26429.244307692366
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 76343.64799999994,
        "projectCumulative": -22310.76430769237
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 80462.12799999994,
        "projectCumulative": -18192.284307692375
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 84580.60799999993,
        "projectCumulative": -14073.804307692379
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 88699.08799999993,
        "projectCumulative": -9955.324307692383
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 92817.56799999993,
        "projectCumulative": -5836.844307692387
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 96936.04799999992,
        "projectCumulative": -1718.3643076923909
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 101054.52799999992,
        "projectCumulative": 2400.115692307605
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 105173.00799999991,
        "projectCumulative": 6518.595692307601
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 109291.48799999991,
        "projectCumulative": 10637.075692307597
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 113409.9679999999,
        "projectCumulative": 14755.555692307593
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 117528.4479999999,
        "projectCumulative": 18874.03569230759
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 121646.9279999999,
        "projectCumulative": 22992.515692307585
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 125765.4079999999,
        "projectCumulative": 27110.99569230758
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 129883.88799999989,
        "projectCumulative": 31229.475692307577
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 134002.3679999999,
        "projectCumulative": 35347.95569230759
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 138120.8479999999,
        "projectCumulative": 39466.4356923076
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 142239.32799999992,
        "projectCumulative": 43584.91569230761
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 146357.80799999993,
        "projectCumulative": 47703.39569230762
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 150476.28799999994,
        "projectCumulative": 51821.87569230763
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 154594.76799999995,
        "projectCumulative": 55940.35569230764
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 158713.24799999996,
        "projectCumulative": 60058.83569230765
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 162831.72799999997,
        "projectCumulative": 64177.31569230766
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 166950.20799999998,
        "projectCumulative": 68295.79569230767
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 171068.688,
        "projectCumulative": 72414.27569230768
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 175187.168,
        "projectCumulative": 76532.75569230769
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 179305.64800000002,
        "projectCumulative": 80651.2356923077
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 183424.12800000003,
        "projectCumulative": 84769.71569230771
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 187542.60800000004,
        "projectCumulative": 88888.19569230772
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 191661.08800000005,
        "projectCumulative": 93006.67569230773
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 195779.56800000006,
        "projectCumulative": 97125.15569230774
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 199898.04800000007,
        "projectCumulative": 101243.63569230775
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 204016.52800000008,
        "projectCumulative": 105362.11569230777
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4368.48,
        "ebit": 3001.8133333333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4118.48,
        "cumulative": 208135.0080000001,
        "projectCumulative": 109480.59569230778
      }
    ],
    "matureCash": 4118.48
  }
}