{
  "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": "10",
    "abbr": "DE",
    "name": "Delaware",
    "slug": "delaware",
    "region": "South",
    "population2025": 1059952,
    "population2024": 1050123,
    "populationChange": 9829,
    "populationGrowthPct": 0.9359855940685113,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.78,
        "hourly_mean": 37.71,
        "hourly_p25": 31.52,
        "hourly_p75": 38.94,
        "employment": 770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5064
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.19,
        "hourly_mean": 18.84,
        "hourly_p25": 17.03,
        "hourly_p75": 21.62,
        "employment": 5280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5349
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.05,
        "hourly_mean": 16.18,
        "hourly_p25": 15,
        "hourly_p75": 17.13,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5353
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.2,
        "hourly_mean": 16.93,
        "hourly_p25": 15,
        "hourly_p75": 18.07,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5357
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.4,
        "hourly_mean": 25.41,
        "hourly_p25": 20.14,
        "hourly_p75": 29.45,
        "employment": 790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5361
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.98,
        "hourly_mean": 18.21,
        "hourly_p25": 15.05,
        "hourly_p75": 20.05,
        "employment": 9220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5363
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.51,
        "hourly_mean": 20.67,
        "hourly_p25": 15,
        "hourly_p75": 22.58,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5382
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 17.89,
        "hourly_p25": 15.07,
        "hourly_p75": 20,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5597
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/delaware"
  },
  "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__delaware.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": 35.78
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 15.05
      }
    ],
    "hours": 520,
    "wages": 10313.6,
    "payroll": 12170.048,
    "fixed": 17470.048000000003,
    "depreciation": 1366.6666666666667,
    "training": 2808.4726153846154,
    "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",
        2808.4726153846154
      ]
    ],
    "openingTotal": 98308.47261538461,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5867.551999999996,
    "ebit": 4500.885333333329,
    "breakEvenRevenue": 28540.476767676777,
    "breakEvenUnits": 3357.703149138444,
    "breakEvenDaily": 129.1424288130171,
    "breakEvenUtilization": 0.5380934533875712,
    "utilization": 0.6666666666666666,
    "peakDeficit": 14653.104000000012,
    "deficitMonth": 3,
    "buffer": 34940.096000000005,
    "reserve": 49593.20000000002,
    "funding": 147901.67261538462,
    "payback": 25,
    "year1": {
      "revenue": 365268.8,
      "ebit": 15036.83199999994,
      "cash": 28436.831999999944
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8135.008000000003,
        "ebit": -9501.67466666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8385.008000000003,
        "cumulative": -8385.008000000003,
        "projectCumulative": -106693.48061538461
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4634.368000000004,
        "ebit": -6001.034666666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4884.368000000004,
        "cumulative": -13269.376000000007,
        "projectCumulative": -111577.84861538462
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1133.7280000000046,
        "ebit": -2500.3946666666716,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1383.7280000000046,
        "cumulative": -14653.104000000012,
        "projectCumulative": -112961.57661538462
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1666.7839999999924,
        "ebit": 300.11733333332563,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1416.7839999999924,
        "cumulative": -13236.32000000002,
        "projectCumulative": -111544.79261538463
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3533.791999999994,
        "ebit": 2167.125333333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3283.791999999994,
        "cumulative": -9952.528000000026,
        "projectCumulative": -108261.00061538463
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4934.047999999995,
        "ebit": 3567.3813333333283,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4684.047999999995,
        "cumulative": -5268.4800000000305,
        "projectCumulative": -103576.95261538464
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 349.07199999996556,
        "projectCumulative": -97959.40061538464
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 5966.623999999962,
        "projectCumulative": -92341.84861538465
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 11584.175999999958,
        "projectCumulative": -86724.29661538465
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 17201.727999999952,
        "projectCumulative": -81106.74461538467
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 22819.279999999948,
        "projectCumulative": -75489.19261538467
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 28436.831999999944,
        "projectCumulative": -69871.64061538468
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 34054.38399999994,
        "projectCumulative": -64254.08861538467
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 39671.935999999936,
        "projectCumulative": -58636.53661538468
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 45289.48799999993,
        "projectCumulative": -53018.98461538468
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 50907.03999999993,
        "projectCumulative": -47401.432615384685
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 56524.591999999924,
        "projectCumulative": -41783.88061538469
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 62142.14399999992,
        "projectCumulative": -36166.32861538469
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 67759.69599999991,
        "projectCumulative": -30548.776615384704
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 73377.2479999999,
        "projectCumulative": -24931.224615384708
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 78994.7999999999,
        "projectCumulative": -19313.672615384712
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 84612.3519999999,
        "projectCumulative": -13696.120615384716
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 90229.9039999999,
        "projectCumulative": -8078.56861538472
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 95847.45599999989,
        "projectCumulative": -2461.016615384724
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 101465.00799999989,
        "projectCumulative": 3156.535384615272
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 107082.55999999988,
        "projectCumulative": 8774.087384615268
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 112700.11199999988,
        "projectCumulative": 14391.639384615264
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 118317.66399999987,
        "projectCumulative": 20009.19138461526
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 123935.21599999987,
        "projectCumulative": 25626.743384615256
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 129552.76799999987,
        "projectCumulative": 31244.295384615252
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 135170.31999999986,
        "projectCumulative": 36861.84738461525
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 140787.87199999986,
        "projectCumulative": 42479.399384615244
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 146405.42399999985,
        "projectCumulative": 48096.95138461524
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 152022.97599999985,
        "projectCumulative": 53714.50338461524
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 157640.52799999985,
        "projectCumulative": 59332.05538461523
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 163258.07999999984,
        "projectCumulative": 64949.60738461523
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 168875.63199999984,
        "projectCumulative": 70567.15938461522
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 174493.18399999983,
        "projectCumulative": 76184.71138461522
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 180110.73599999983,
        "projectCumulative": 81802.26338461522
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 185728.28799999983,
        "projectCumulative": 87419.81538461521
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 191345.83999999982,
        "projectCumulative": 93037.36738461521
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 196963.39199999982,
        "projectCumulative": 98654.9193846152
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 202580.9439999998,
        "projectCumulative": 104272.4713846152
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 208198.4959999998,
        "projectCumulative": 109890.0233846152
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 213816.0479999998,
        "projectCumulative": 115507.5753846152
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 219433.5999999998,
        "projectCumulative": 121125.12738461519
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 225051.1519999998,
        "projectCumulative": 126742.67938461518
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 230668.7039999998,
        "projectCumulative": 132360.23138461518
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 236286.2559999998,
        "projectCumulative": 137977.78338461518
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 241903.8079999998,
        "projectCumulative": 143595.33538461517
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 247521.35999999978,
        "projectCumulative": 149212.88738461517
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 253138.91199999978,
        "projectCumulative": 154830.43938461517
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 258756.46399999977,
        "projectCumulative": 160447.99138461516
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 264374.01599999977,
        "projectCumulative": 166065.54338461516
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 269991.56799999974,
        "projectCumulative": 171683.09538461512
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 275609.11999999976,
        "projectCumulative": 177300.64738461515
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 281226.6719999998,
        "projectCumulative": 182918.19938461517
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 286844.2239999998,
        "projectCumulative": 188535.7513846152
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 292461.77599999984,
        "projectCumulative": 194153.30338461522
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5867.551999999996,
        "ebit": 4500.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5617.551999999996,
        "cumulative": 298079.32799999986,
        "projectCumulative": 199770.85538461525
      }
    ],
    "matureCash": 5617.551999999996
  }
}