{
  "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": "15",
    "abbr": "HI",
    "name": "Hawaii",
    "slug": "hawaii",
    "region": "West",
    "population2025": 1432820,
    "population2024": 1434952,
    "populationChange": -2132,
    "populationGrowthPct": -0.14857639837430048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 42.21,
        "hourly_mean": 43.68,
        "hourly_p25": 29.65,
        "hourly_p75": 50.28,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7721
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.84,
        "hourly_mean": 22.64,
        "hourly_p25": 17.91,
        "hourly_p75": 26.71,
        "employment": 11090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8016
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.22,
        "hourly_p25": 14.64,
        "hourly_p75": 18.03,
        "employment": 24130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8021
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.14,
        "hourly_mean": 19.92,
        "hourly_p25": 15.5,
        "hourly_p75": 23.39,
        "employment": 4520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8025
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.39,
        "hourly_mean": 29.51,
        "hourly_p25": 23.96,
        "hourly_p75": 34.75,
        "employment": 1500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8029
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.13,
        "hourly_mean": 19.44,
        "hourly_p25": 14.94,
        "hourly_p75": 22.51,
        "employment": 11230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8031
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.85,
        "hourly_mean": 22.08,
        "hourly_p25": 14.26,
        "hourly_p75": 27.09,
        "employment": 930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8047
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.06,
        "hourly_mean": 19.11,
        "hourly_p25": 16.97,
        "hourly_p75": 20.05,
        "employment": 1180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8265
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/hawaii"
  },
  "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__hawaii.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": 42.21
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.95
      }
    ],
    "hours": 520,
    "wages": 11845.2,
    "payroll": 13977.336,
    "fixed": 19277.336,
    "depreciation": 1366.6666666666667,
    "training": 3225.5390769230767,
    "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",
        3225.5390769230767
      ]
    ],
    "openingTotal": 98725.53907692307,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4060.263999999999,
    "ebit": 2693.5973333333322,
    "breakEvenRevenue": 31278.791919191925,
    "breakEvenUnits": 3679.857872846109,
    "breakEvenDaily": 141.53299510946573,
    "breakEvenUtilization": 0.5897208129561072,
    "utilization": 0.6666666666666666,
    "peakDeficit": 20465.472000000005,
    "deficitMonth": 4,
    "buffer": 38554.672,
    "reserve": 59020.144,
    "funding": 157745.68307692307,
    "payback": 37,
    "year1": {
      "revenue": 365268.8,
      "ebit": -6650.624000000024,
      "cash": 6749.375999999986
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9942.296,
        "ebit": -11308.962666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10192.296,
        "cumulative": -10192.296,
        "projectCumulative": -108917.83507692307
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -6441.656000000001,
        "ebit": -7808.322666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6691.656000000001,
        "cumulative": -16883.952,
        "projectCumulative": -115609.49107692308
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2941.0160000000014,
        "ebit": -4307.682666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3191.0160000000014,
        "cumulative": -20074.968,
        "projectCumulative": -118800.50707692307
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": -140.50400000000445,
        "ebit": -1507.1706666666712,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -390.50400000000445,
        "cumulative": -20465.472000000005,
        "projectCumulative": -119191.01107692308
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 1726.5039999999972,
        "ebit": 359.83733333333043,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1476.5039999999972,
        "cumulative": -18988.968000000008,
        "projectCumulative": -117714.50707692308
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3126.7599999999984,
        "ebit": 1760.0933333333317,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2876.7599999999984,
        "cumulative": -16112.20800000001,
        "projectCumulative": -114837.74707692309
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": -12301.94400000001,
        "projectCumulative": -111027.48307692309
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": -8491.680000000011,
        "projectCumulative": -107217.21907692308
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": -4681.416000000012,
        "projectCumulative": -103406.95507692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": -871.1520000000128,
        "projectCumulative": -99596.69107692309
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 2939.1119999999864,
        "projectCumulative": -95786.42707692308
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 6749.375999999986,
        "projectCumulative": -91976.16307692308
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 10559.639999999985,
        "projectCumulative": -88165.89907692309
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 14369.903999999984,
        "projectCumulative": -84355.63507692309
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 18180.167999999983,
        "projectCumulative": -80545.3710769231
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 21990.431999999983,
        "projectCumulative": -76735.10707692309
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 25800.69599999998,
        "projectCumulative": -72924.84307692309
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 29610.95999999998,
        "projectCumulative": -69114.5790769231
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 33421.22399999998,
        "projectCumulative": -65304.31507692309
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 37231.48799999998,
        "projectCumulative": -61494.05107692309
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 41041.75199999998,
        "projectCumulative": -57683.787076923094
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 44852.015999999974,
        "projectCumulative": -53873.5230769231
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 48662.27999999997,
        "projectCumulative": -50063.2590769231
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 52472.543999999965,
        "projectCumulative": -46252.99507692311
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 56282.80799999996,
        "projectCumulative": -42442.73107692311
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 60093.07199999996,
        "projectCumulative": -38632.467076923116
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 63903.33599999995,
        "projectCumulative": -34822.20307692312
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 67713.59999999995,
        "projectCumulative": -31011.939076923125
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 71523.86399999994,
        "projectCumulative": -27201.67507692313
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 75334.12799999994,
        "projectCumulative": -23391.411076923134
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 79144.39199999993,
        "projectCumulative": -19581.14707692314
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 82954.65599999993,
        "projectCumulative": -15770.883076923143
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 86764.91999999993,
        "projectCumulative": -11960.619076923147
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 90575.18399999992,
        "projectCumulative": -8150.3550769231515
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 94385.44799999992,
        "projectCumulative": -4340.091076923156
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 98195.71199999991,
        "projectCumulative": -529.8270769231603
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 102005.97599999991,
        "projectCumulative": 3280.4369230768352
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 105816.2399999999,
        "projectCumulative": 7090.700923076831
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 109626.5039999999,
        "projectCumulative": 10900.964923076826
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 113436.7679999999,
        "projectCumulative": 14711.228923076822
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 117247.03199999989,
        "projectCumulative": 18521.492923076818
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 121057.29599999989,
        "projectCumulative": 22331.756923076813
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 124867.55999999988,
        "projectCumulative": 26142.02092307681
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 128677.82399999988,
        "projectCumulative": 29952.284923076804
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 132488.08799999987,
        "projectCumulative": 33762.5489230768
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 136298.35199999987,
        "projectCumulative": 37572.812923076795
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 140108.61599999986,
        "projectCumulative": 41383.07692307679
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 143918.87999999986,
        "projectCumulative": 45193.34092307679
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 147729.14399999985,
        "projectCumulative": 49003.60492307678
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 151539.40799999985,
        "projectCumulative": 52813.86892307678
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 155349.67199999985,
        "projectCumulative": 56624.13292307677
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 159159.93599999984,
        "projectCumulative": 60434.39692307677
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 162970.19999999984,
        "projectCumulative": 64244.660923076764
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 166780.46399999983,
        "projectCumulative": 68054.92492307676
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 170590.72799999983,
        "projectCumulative": 71865.18892307676
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 174400.99199999982,
        "projectCumulative": 75675.45292307675
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 178211.25599999982,
        "projectCumulative": 79485.71692307675
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 182021.51999999981,
        "projectCumulative": 83295.98092307674
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 185831.7839999998,
        "projectCumulative": 87106.24492307674
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4060.263999999999,
        "ebit": 2693.5973333333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3810.263999999999,
        "cumulative": 189642.0479999998,
        "projectCumulative": 90916.50892307673
      }
    ],
    "matureCash": 3810.263999999999
  }
}