{
  "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": "09",
    "abbr": "CT",
    "name": "Connecticut",
    "slug": "connecticut",
    "region": "Northeast",
    "population2025": 3688496,
    "population2024": 3674449,
    "populationChange": 14047,
    "populationGrowthPct": 0.3822886098024503,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.5,
        "hourly_mean": 38.78,
        "hourly_p25": 30,
        "hourly_p75": 44.28,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4354
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.98,
        "hourly_mean": 20.25,
        "hourly_p25": 17.82,
        "hourly_p75": 22.09,
        "employment": 14830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.01,
        "hourly_mean": 17.47,
        "hourly_p25": 16.58,
        "hourly_p75": 17.52,
        "employment": 35720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4718
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.09,
        "hourly_mean": 17.65,
        "hourly_p25": 16.6,
        "hourly_p75": 17.88,
        "employment": 7340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4722
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.5,
        "hourly_mean": 28.54,
        "hourly_p25": 21.55,
        "hourly_p75": 34.63,
        "employment": 2110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4726
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.25,
        "hourly_mean": 20.48,
        "hourly_p25": 17.05,
        "hourly_p75": 22.67,
        "employment": 28740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4728
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.45,
        "hourly_mean": 23.62,
        "hourly_p25": 16.49,
        "hourly_p75": 28.75,
        "employment": 4090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4749
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.25,
        "hourly_mean": 18.45,
        "hourly_p25": 16.6,
        "hourly_p75": 18.67,
        "employment": 3480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5033
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/connecticut"
  },
  "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__connecticut.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": 37.5
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 17.01
      }
    ],
    "hours": 520,
    "wages": 11304,
    "payroll": 13338.72,
    "fixed": 18638.72,
    "depreciation": 1366.6666666666667,
    "training": 3078.166153846154,
    "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",
        3078.166153846154
      ]
    ],
    "openingTotal": 98578.16615384615,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4698.879999999997,
    "ebit": 3332.2133333333304,
    "breakEvenRevenue": 30311.191919191926,
    "breakEvenUnits": 3566.0225787284617,
    "breakEvenDaily": 137.1547145664793,
    "breakEvenUtilization": 0.5714779773603303,
    "utilization": 0.6666666666666666,
    "peakDeficit": 18159.12000000001,
    "deficitMonth": 3,
    "buffer": 37277.44,
    "reserve": 55436.56000000001,
    "funding": 154014.72615384616,
    "payback": 31,
    "year1": {
      "revenue": 365268.8,
      "ebit": 1012.7679999999555,
      "cash": 14412.76799999996
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9303.680000000002,
        "ebit": -10670.346666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9553.680000000002,
        "cumulative": -9553.680000000002,
        "projectCumulative": -108131.84615384616
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5803.040000000003,
        "ebit": -7169.70666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6053.040000000003,
        "cumulative": -15606.720000000005,
        "projectCumulative": -114184.88615384615
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2302.4000000000033,
        "ebit": -3669.0666666666702,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2552.4000000000033,
        "cumulative": -18159.12000000001,
        "projectCumulative": -116737.28615384616
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 498.1119999999937,
        "ebit": -868.554666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 248.1119999999937,
        "cumulative": -17911.008000000016,
        "projectCumulative": -116489.17415384616
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 2365.1199999999953,
        "ebit": 998.4533333333286,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2115.1199999999953,
        "cumulative": -15795.88800000002,
        "projectCumulative": -114374.05415384617
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3765.3759999999966,
        "ebit": 2398.7093333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3515.3759999999966,
        "cumulative": -12280.512000000024,
        "projectCumulative": -110858.67815384618
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": -7831.632000000027,
        "projectCumulative": -106409.79815384618
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": -3382.7520000000295,
        "projectCumulative": -101960.91815384617
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 1066.1279999999679,
        "projectCumulative": -97512.03815384618
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 5515.007999999965,
        "projectCumulative": -93063.15815384619
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 9963.887999999963,
        "projectCumulative": -88614.27815384619
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 14412.76799999996,
        "projectCumulative": -84165.39815384618
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 18861.647999999957,
        "projectCumulative": -79716.51815384619
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 23310.527999999955,
        "projectCumulative": -75267.6381538462
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 27759.407999999952,
        "projectCumulative": -70818.7581538462
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 32208.28799999995,
        "projectCumulative": -66369.87815384619
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 36657.16799999995,
        "projectCumulative": -61920.9981538462
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 41106.047999999944,
        "projectCumulative": -57472.118153846204
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 45554.92799999994,
        "projectCumulative": -53023.23815384621
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 50003.80799999994,
        "projectCumulative": -48574.35815384621
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 54452.68799999994,
        "projectCumulative": -44125.47815384621
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 58901.567999999934,
        "projectCumulative": -39676.598153846215
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 63350.44799999993,
        "projectCumulative": -35227.71815384622
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 67799.32799999992,
        "projectCumulative": -30778.838153846227
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 72248.20799999993,
        "projectCumulative": -26329.958153846223
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 76697.08799999993,
        "projectCumulative": -21881.078153846218
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 81145.96799999994,
        "projectCumulative": -17432.198153846213
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 85594.84799999994,
        "projectCumulative": -12983.318153846209
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 90043.72799999994,
        "projectCumulative": -8534.438153846204
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 94492.60799999995,
        "projectCumulative": -4085.5581538461993
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 98941.48799999995,
        "projectCumulative": 363.3218461538054
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 103390.36799999996,
        "projectCumulative": 4812.20184615381
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 107839.24799999996,
        "projectCumulative": 9261.081846153815
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 112288.12799999997,
        "projectCumulative": 13709.96184615382
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 116737.00799999997,
        "projectCumulative": 18158.841846153824
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 121185.88799999998,
        "projectCumulative": 22607.72184615383
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 125634.76799999998,
        "projectCumulative": 27056.601846153833
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 130083.64799999999,
        "projectCumulative": 31505.481846153838
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 134532.528,
        "projectCumulative": 35954.36184615384
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 138981.408,
        "projectCumulative": 40403.24184615385
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 143430.288,
        "projectCumulative": 44852.12184615385
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 147879.168,
        "projectCumulative": 49301.00184615386
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 152328.048,
        "projectCumulative": 53749.88184615386
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 156776.928,
        "projectCumulative": 58198.761846153866
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 161225.80800000002,
        "projectCumulative": 62647.64184615387
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 165674.68800000002,
        "projectCumulative": 67096.52184615388
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 170123.56800000003,
        "projectCumulative": 71545.40184615388
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 174572.44800000003,
        "projectCumulative": 75994.28184615388
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 179021.32800000004,
        "projectCumulative": 80443.16184615389
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 183470.20800000004,
        "projectCumulative": 84892.0418461539
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 187919.08800000005,
        "projectCumulative": 89340.9218461539
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 192367.96800000005,
        "projectCumulative": 93789.8018461539
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 196816.84800000006,
        "projectCumulative": 98238.68184615391
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 201265.72800000006,
        "projectCumulative": 102687.56184615391
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 205714.60800000007,
        "projectCumulative": 107136.44184615392
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 210163.48800000007,
        "projectCumulative": 111585.32184615392
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 214612.36800000007,
        "projectCumulative": 116034.20184615393
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 219061.24800000008,
        "projectCumulative": 120483.08184615393
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 223510.12800000008,
        "projectCumulative": 124931.96184615394
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4698.879999999997,
        "ebit": 3332.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4448.879999999997,
        "cumulative": 227959.0080000001,
        "projectCumulative": 129380.84184615394
      }
    ],
    "matureCash": 4448.879999999997
  }
}