{
  "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": "13",
    "abbr": "GA",
    "name": "Georgia",
    "slug": "georgia",
    "region": "South",
    "population2025": 11302748,
    "population2024": 11204208,
    "populationChange": 98540,
    "populationGrowthPct": 0.8794909912418714,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.38,
        "hourly_mean": 33.47,
        "hourly_p25": 26.56,
        "hourly_p75": 38.33,
        "employment": 9230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6940
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.28,
        "hourly_mean": 16.56,
        "hourly_p25": 14.03,
        "hourly_p75": 18.19,
        "employment": 46350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7324
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.94,
        "hourly_mean": 13.12,
        "hourly_p25": 10.81,
        "hourly_p75": 14.25,
        "employment": 145030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7329
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.29,
        "hourly_mean": 14.4,
        "hourly_p25": 12.34,
        "hourly_p75": 17,
        "employment": 11300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7333
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.15,
        "hourly_mean": 23.6,
        "hourly_p25": 17.71,
        "hourly_p75": 27.78,
        "employment": 5810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7337
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.5,
        "hourly_mean": 16.54,
        "hourly_p25": 14.07,
        "hourly_p75": 18.02,
        "employment": 55660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7339
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.62,
        "hourly_mean": 20.59,
        "hourly_p25": 11.93,
        "hourly_p75": 23.43,
        "employment": 7910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7362
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.72,
        "hourly_mean": 16.09,
        "hourly_p25": 13.5,
        "hourly_p75": 17.99,
        "employment": 12180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7687
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/georgia"
  },
  "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__georgia.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": 31.38
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 12.94
      }
    ],
    "hours": 520,
    "wages": 8941.6,
    "payroll": 10551.088,
    "fixed": 15851.088,
    "depreciation": 1366.6666666666667,
    "training": 2434.8664615384614,
    "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",
        2434.8664615384614
      ]
    ],
    "openingTotal": 97934.86646153846,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7486.511999999999,
    "ebit": 6119.845333333332,
    "breakEvenRevenue": 26087.507070707074,
    "breakEvenUnits": 3069.1184789067147,
    "breakEvenDaily": 118.04301841948903,
    "breakEvenUtilization": 0.49184591008120426,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10031.456000000002,
    "deficitMonth": 2,
    "buffer": 31702.176,
    "reserve": 41733.632,
    "funding": 139668.49846153846,
    "payback": 19,
    "year1": {
      "revenue": 365268.8,
      "ebit": 34464.35199999998,
      "cash": 47864.351999999984
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6516.048000000001,
        "ebit": -7882.714666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6766.048000000001,
        "cumulative": -6766.048000000001,
        "projectCumulative": -104700.91446153846
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3015.4080000000013,
        "ebit": -4382.074666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3265.4080000000013,
        "cumulative": -10031.456000000002,
        "projectCumulative": -107966.32246153847
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 485.23199999999815,
        "ebit": -881.4346666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 235.23199999999815,
        "cumulative": -9796.224000000004,
        "projectCumulative": -107731.09046153846
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3285.743999999995,
        "ebit": 1919.0773333333284,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3035.743999999995,
        "cumulative": -6760.480000000009,
        "projectCumulative": -104695.34646153847
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5152.751999999997,
        "ebit": 3786.08533333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4902.751999999997,
        "cumulative": -1857.728000000012,
        "projectCumulative": -99792.59446153848
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6553.007999999998,
        "ebit": 5186.341333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6303.007999999998,
        "cumulative": 4445.279999999986,
        "projectCumulative": -93489.58646153848
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 11681.791999999985,
        "projectCumulative": -86253.07446153848
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 18918.303999999982,
        "projectCumulative": -79016.56246153847
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 26154.81599999998,
        "projectCumulative": -71780.05046153849
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 33391.32799999998,
        "projectCumulative": -64543.53846153848
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 40627.83999999998,
        "projectCumulative": -57307.02646153848
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 47864.351999999984,
        "projectCumulative": -50070.51446153848
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 55100.86399999999,
        "projectCumulative": -42834.002461538475
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 62337.37599999999,
        "projectCumulative": -35597.49046153847
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 69573.88799999999,
        "projectCumulative": -28360.97846153847
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 76810.4,
        "projectCumulative": -21124.466461538468
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 84046.912,
        "projectCumulative": -13887.954461538466
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 91283.424,
        "projectCumulative": -6651.442461538463
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 98519.936,
        "projectCumulative": 585.0695384615392
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 105756.448,
        "projectCumulative": 7821.581538461542
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 112992.96,
        "projectCumulative": 15058.093538461544
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 120229.47200000001,
        "projectCumulative": 22294.605538461547
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 127465.98400000001,
        "projectCumulative": 29531.11753846155
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 134702.496,
        "projectCumulative": 36767.62953846155
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 141939.008,
        "projectCumulative": 44004.14153846154
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 149175.52,
        "projectCumulative": 51240.65353846153
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 156412.03199999998,
        "projectCumulative": 58477.165538461515
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 163648.54399999997,
        "projectCumulative": 65713.6775384615
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 170885.05599999995,
        "projectCumulative": 72950.18953846149
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 178121.56799999994,
        "projectCumulative": 80186.70153846148
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 185358.07999999993,
        "projectCumulative": 87423.21353846147
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 192594.59199999992,
        "projectCumulative": 94659.72553846145
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 199831.1039999999,
        "projectCumulative": 101896.23753846144
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 207067.6159999999,
        "projectCumulative": 109132.74953846143
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 214304.12799999988,
        "projectCumulative": 116369.26153846142
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 221540.63999999987,
        "projectCumulative": 123605.7735384614
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 228777.15199999986,
        "projectCumulative": 130842.2855384614
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 236013.66399999984,
        "projectCumulative": 138078.7975384614
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 243250.17599999983,
        "projectCumulative": 145315.30953846138
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 250486.68799999982,
        "projectCumulative": 152551.82153846137
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 257723.1999999998,
        "projectCumulative": 159788.33353846136
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 264959.7119999998,
        "projectCumulative": 167024.84553846135
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 272196.2239999998,
        "projectCumulative": 174261.35753846134
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 279432.7359999998,
        "projectCumulative": 181497.86953846132
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 286669.2479999998,
        "projectCumulative": 188734.3815384613
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 293905.7599999998,
        "projectCumulative": 195970.8935384613
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 301142.27199999976,
        "projectCumulative": 203207.4055384613
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 308378.78399999975,
        "projectCumulative": 210443.91753846128
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 315615.29599999974,
        "projectCumulative": 217680.42953846126
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 322851.8079999997,
        "projectCumulative": 224916.94153846125
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 330088.3199999997,
        "projectCumulative": 232153.45353846124
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 337324.8319999997,
        "projectCumulative": 239389.96553846123
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 344561.3439999997,
        "projectCumulative": 246626.47753846121
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 351797.8559999997,
        "projectCumulative": 253862.9895384612
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 359034.36799999967,
        "projectCumulative": 261099.5015384612
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 366270.87999999966,
        "projectCumulative": 268336.0135384612
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 373507.39199999964,
        "projectCumulative": 275572.52553846117
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 380743.90399999963,
        "projectCumulative": 282809.03753846115
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 387980.4159999996,
        "projectCumulative": 290045.54953846114
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7486.511999999999,
        "ebit": 6119.845333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7236.511999999999,
        "cumulative": 395216.9279999996,
        "projectCumulative": 297282.06153846113
      }
    ],
    "matureCash": 7236.511999999999
  }
}