{
  "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": "12",
    "abbr": "FL",
    "name": "Florida",
    "slug": "florida",
    "region": "South",
    "population2025": 23462518,
    "population2024": 23265838,
    "populationChange": 196680,
    "populationGrowthPct": 0.8453596212609993,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35,
        "hourly_mean": 37.19,
        "hourly_p25": 28.37,
        "hourly_p75": 43.98,
        "employment": 18500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6125
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.8,
        "hourly_mean": 18.42,
        "hourly_p25": 16.85,
        "hourly_p75": 20.6,
        "employment": 124040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6519
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.88,
        "hourly_p25": 13.47,
        "hourly_p75": 15.97,
        "employment": 235400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6524
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.02,
        "hourly_mean": 15.6,
        "hourly_p25": 14,
        "hourly_p75": 16.9,
        "employment": 40480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6528
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.01,
        "hourly_mean": 24.26,
        "hourly_p25": 18.36,
        "hourly_p75": 28.5,
        "employment": 15320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6532
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.86,
        "hourly_p25": 14.45,
        "hourly_p75": 17.86,
        "employment": 131900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6534
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.2,
        "hourly_mean": 17.41,
        "hourly_p25": 13.63,
        "hourly_p75": 16.87,
        "employment": 23530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6561
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.05,
        "hourly_mean": 16.7,
        "hourly_p25": 14.15,
        "hourly_p75": 17.68,
        "employment": 24920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6905
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/florida"
  },
  "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__florida.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
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.98
      }
    ],
    "hours": 520,
    "wages": 9792,
    "payroll": 11554.56,
    "fixed": 16854.559999999998,
    "depreciation": 1366.6666666666667,
    "training": 2666.436923076923,
    "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",
        2666.436923076923
      ]
    ],
    "openingTotal": 98166.43692307692,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6483.040000000001,
    "ebit": 5116.373333333334,
    "breakEvenRevenue": 27607.919191919194,
    "breakEvenUnits": 3247.990493166964,
    "breakEvenDaily": 124.92271127565246,
    "breakEvenUtilization": 0.5205112969818853,
    "utilization": 0.6666666666666666,
    "peakDeficit": 12806.639999999998,
    "deficitMonth": 3,
    "buffer": 33709.119999999995,
    "reserve": 46515.759999999995,
    "funding": 144682.19692307693,
    "payback": 23,
    "year1": {
      "revenue": 365268.8,
      "ebit": 22422.688000000002,
      "cash": 35822.688
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7519.519999999999,
        "ebit": -8886.186666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7769.519999999999,
        "cumulative": -7769.519999999999,
        "projectCumulative": -105935.95692307693
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4018.879999999999,
        "ebit": -5385.546666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4268.879999999999,
        "cumulative": -12038.399999999998,
        "projectCumulative": -110204.83692307692
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -518.2399999999998,
        "ebit": -1884.9066666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -768.2399999999998,
        "cumulative": -12806.639999999998,
        "projectCumulative": -110973.07692307692
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2282.271999999997,
        "ebit": 915.6053333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2032.2719999999972,
        "cumulative": -10774.368,
        "projectCumulative": -108940.80492307692
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4149.279999999999,
        "ebit": 2782.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3899.279999999999,
        "cumulative": -6875.088000000002,
        "projectCumulative": -105041.52492307693
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5549.536,
        "ebit": 4182.869333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5299.536,
        "cumulative": -1575.5520000000015,
        "projectCumulative": -99741.98892307692
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 4657.487999999999,
        "projectCumulative": -93508.94892307692
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 10890.528,
        "projectCumulative": -87275.90892307692
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 17123.568,
        "projectCumulative": -81042.86892307692
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 23356.608,
        "projectCumulative": -74809.82892307692
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 29589.648,
        "projectCumulative": -68576.78892307692
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 35822.688,
        "projectCumulative": -62343.74892307692
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 42055.728,
        "projectCumulative": -56110.70892307692
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 48288.768000000004,
        "projectCumulative": -49877.66892307692
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 54521.808000000005,
        "projectCumulative": -43644.62892307692
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 60754.848000000005,
        "projectCumulative": -37411.58892307692
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 66987.888,
        "projectCumulative": -31178.548923076916
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 73220.92800000001,
        "projectCumulative": -24945.508923076908
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 79453.96800000002,
        "projectCumulative": -18712.4689230769
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 85687.00800000003,
        "projectCumulative": -12479.428923076892
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 91920.04800000004,
        "projectCumulative": -6246.388923076884
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 98153.08800000005,
        "projectCumulative": -13.348923076875508
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 104386.12800000006,
        "projectCumulative": 6219.691076923133
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 110619.16800000006,
        "projectCumulative": 12452.73107692314
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 116852.20800000007,
        "projectCumulative": 18685.77107692315
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 123085.24800000008,
        "projectCumulative": 24918.811076923157
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 129318.28800000009,
        "projectCumulative": 31151.851076923165
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 135551.3280000001,
        "projectCumulative": 37384.89107692317
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 141784.3680000001,
        "projectCumulative": 43617.93107692318
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 148017.4080000001,
        "projectCumulative": 49850.97107692319
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 154250.44800000012,
        "projectCumulative": 56084.0110769232
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 160483.48800000013,
        "projectCumulative": 62317.051076923206
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 166716.52800000014,
        "projectCumulative": 68550.09107692321
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 172949.56800000014,
        "projectCumulative": 74783.13107692322
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 179182.60800000015,
        "projectCumulative": 81016.17107692323
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 185415.64800000016,
        "projectCumulative": 87249.21107692324
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 191648.68800000017,
        "projectCumulative": 93482.25107692325
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 197881.72800000018,
        "projectCumulative": 99715.29107692325
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 204114.7680000002,
        "projectCumulative": 105948.33107692326
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 210347.8080000002,
        "projectCumulative": 112181.37107692327
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 216580.8480000002,
        "projectCumulative": 118414.41107692328
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 222813.8880000002,
        "projectCumulative": 124647.45107692329
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 229046.92800000022,
        "projectCumulative": 130880.4910769233
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 235279.96800000023,
        "projectCumulative": 137113.5310769233
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 241513.00800000023,
        "projectCumulative": 143346.5710769233
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 247746.04800000024,
        "projectCumulative": 149579.61107692332
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 253979.08800000025,
        "projectCumulative": 155812.65107692333
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 260212.12800000026,
        "projectCumulative": 162045.69107692334
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 266445.16800000024,
        "projectCumulative": 168278.73107692332
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 272678.2080000002,
        "projectCumulative": 174511.7710769233
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 278911.2480000002,
        "projectCumulative": 180744.81107692327
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 285144.2880000002,
        "projectCumulative": 186977.85107692325
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 291377.32800000015,
        "projectCumulative": 193210.89107692323
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 297610.36800000013,
        "projectCumulative": 199443.9310769232
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 303843.4080000001,
        "projectCumulative": 205676.9710769232
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 310076.4480000001,
        "projectCumulative": 211910.01107692317
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 316309.48800000007,
        "projectCumulative": 218143.05107692315
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 322542.52800000005,
        "projectCumulative": 224376.09107692313
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 328775.568,
        "projectCumulative": 230609.1310769231
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6483.040000000001,
        "ebit": 5116.373333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.040000000001,
        "cumulative": 335008.608,
        "projectCumulative": 236842.17107692308
      }
    ],
    "matureCash": 6233.040000000001
  }
}