{
  "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": "16",
    "abbr": "ID",
    "name": "Idaho",
    "slug": "idaho",
    "region": "West",
    "population2025": 2029733,
    "population2024": 2000872,
    "populationChange": 28861,
    "populationGrowthPct": 1.4424211043984725,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.72,
        "hourly_mean": 35.51,
        "hourly_p25": 26.44,
        "hourly_p75": 44.53,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8297
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.52,
        "hourly_mean": 17.77,
        "hourly_p25": 14.35,
        "hourly_p75": 20.41,
        "employment": 8130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8622
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 13.76,
        "hourly_p25": 10.94,
        "hourly_p75": 15.96,
        "employment": 25810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8626
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.39,
        "hourly_mean": 15.17,
        "hourly_p25": 12,
        "hourly_p75": 18.25,
        "employment": 2730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8630
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.27,
        "hourly_mean": 24.66,
        "hourly_p25": 20.3,
        "hourly_p75": 28.02,
        "employment": 1220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8633
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.36,
        "hourly_mean": 18.01,
        "hourly_p25": 15.5,
        "hourly_p75": 19,
        "employment": 10800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8635
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.06,
        "hourly_mean": 17.18,
        "hourly_p25": 13.21,
        "hourly_p75": 18.13,
        "employment": 2250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8652
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.13,
        "hourly_mean": 17.24,
        "hourly_p25": 14.53,
        "hourly_p75": 19.42,
        "employment": 2840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8923
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/idaho"
  },
  "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__idaho.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": 33.72
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.91
      }
    ],
    "hours": 520,
    "wages": 9610.4,
    "payroll": 11340.271999999999,
    "fixed": 16640.271999999997,
    "depreciation": 1366.6666666666667,
    "training": 2616.985846153846,
    "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",
        2616.985846153846
      ]
    ],
    "openingTotal": 98116.98584615384,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6697.328000000001,
    "ebit": 5330.661333333334,
    "breakEvenRevenue": 27283.240404040404,
    "breakEvenUnits": 3209.7929887106357,
    "breakEvenDaily": 123.4535764888706,
    "breakEvenUtilization": 0.5143899020369609,
    "utilization": 0.6666666666666666,
    "peakDeficit": 12163.775999999996,
    "deficitMonth": 3,
    "buffer": 33280.543999999994,
    "reserve": 45444.31999999999,
    "funding": 143561.30584615382,
    "payback": 22,
    "year1": {
      "revenue": 365268.8,
      "ebit": 24994.144000000008,
      "cash": 38394.14400000001
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7305.231999999998,
        "ebit": -8671.898666666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7555.231999999998,
        "cumulative": -7555.231999999998,
        "projectCumulative": -105672.21784615384
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3804.5919999999987,
        "ebit": -5171.258666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4054.5919999999987,
        "cumulative": -11609.823999999997,
        "projectCumulative": -109726.80984615383
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -303.9519999999993,
        "ebit": -1670.618666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -553.9519999999993,
        "cumulative": -12163.775999999996,
        "projectCumulative": -110280.76184615384
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2496.5599999999977,
        "ebit": 1129.893333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2246.5599999999977,
        "cumulative": -9917.215999999999,
        "projectCumulative": -108034.20184615384
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4363.567999999999,
        "ebit": 2996.9013333333323,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4113.567999999999,
        "cumulative": -5803.647999999999,
        "projectCumulative": -103920.63384615384
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5763.8240000000005,
        "ebit": 4397.157333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5513.8240000000005,
        "cumulative": -289.8239999999987,
        "projectCumulative": -98406.80984615383
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 6157.504000000003,
        "projectCumulative": -91959.48184615384
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 12604.832000000004,
        "projectCumulative": -85512.15384615383
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 19052.160000000003,
        "projectCumulative": -79064.82584615384
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 25499.488000000005,
        "projectCumulative": -72617.49784615383
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 31946.816000000006,
        "projectCumulative": -66170.16984615383
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 38394.14400000001,
        "projectCumulative": -59722.84184615383
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 44841.47200000001,
        "projectCumulative": -53275.51384615383
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 51288.80000000001,
        "projectCumulative": -46828.18584615383
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 57736.12800000001,
        "projectCumulative": -40380.85784615383
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 64183.45600000001,
        "projectCumulative": -33933.529846153826
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 70630.78400000001,
        "projectCumulative": -27486.201846153825
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 77078.11200000002,
        "projectCumulative": -21038.873846153816
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 83525.44000000003,
        "projectCumulative": -14591.545846153807
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 89972.76800000004,
        "projectCumulative": -8144.217846153799
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 96420.09600000005,
        "projectCumulative": -1696.8898461537901
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 102867.42400000006,
        "projectCumulative": 4750.4381538462185
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 109314.75200000007,
        "projectCumulative": 11197.766153846227
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 115762.08000000007,
        "projectCumulative": 17645.094153846236
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 122209.40800000008,
        "projectCumulative": 24092.422153846244
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 128656.73600000009,
        "projectCumulative": 30539.750153846253
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 135104.0640000001,
        "projectCumulative": 36987.07815384626
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 141551.3920000001,
        "projectCumulative": 43434.40615384627
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 147998.72000000012,
        "projectCumulative": 49881.73415384628
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 154446.04800000013,
        "projectCumulative": 56329.06215384629
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 160893.37600000013,
        "projectCumulative": 62776.390153846296
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 167340.70400000014,
        "projectCumulative": 69223.7181538463
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 173788.03200000015,
        "projectCumulative": 75671.04615384631
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 180235.36000000016,
        "projectCumulative": 82118.37415384632
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 186682.68800000017,
        "projectCumulative": 88565.70215384633
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 193130.01600000018,
        "projectCumulative": 95013.03015384634
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 199577.3440000002,
        "projectCumulative": 101460.35815384635
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 206024.6720000002,
        "projectCumulative": 107907.68615384636
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 212472.0000000002,
        "projectCumulative": 114355.01415384636
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 218919.3280000002,
        "projectCumulative": 120802.34215384637
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 225366.65600000022,
        "projectCumulative": 127249.67015384638
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 231813.98400000023,
        "projectCumulative": 133696.9981538464
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 238261.31200000024,
        "projectCumulative": 140144.3261538464
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 244708.64000000025,
        "projectCumulative": 146591.6541538464
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 251155.96800000026,
        "projectCumulative": 153038.98215384642
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 257603.29600000026,
        "projectCumulative": 159486.31015384643
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 264050.62400000024,
        "projectCumulative": 165933.6381538464
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 270497.9520000002,
        "projectCumulative": 172380.96615384638
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 276945.2800000002,
        "projectCumulative": 178828.29415384636
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 283392.6080000002,
        "projectCumulative": 185275.62215384634
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 289839.93600000016,
        "projectCumulative": 191722.95015384632
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 296287.26400000014,
        "projectCumulative": 198170.2781538463
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 302734.5920000001,
        "projectCumulative": 204617.60615384628
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 309181.9200000001,
        "projectCumulative": 211064.93415384626
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 315629.2480000001,
        "projectCumulative": 217512.26215384624
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 322076.57600000006,
        "projectCumulative": 223959.59015384622
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 328523.90400000004,
        "projectCumulative": 230406.9181538462
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 334971.232,
        "projectCumulative": 236854.24615384618
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 341418.56,
        "projectCumulative": 243301.57415384616
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6697.328000000001,
        "ebit": 5330.661333333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6447.328000000001,
        "cumulative": 347865.888,
        "projectCumulative": 249748.90215384614
      }
    ],
    "matureCash": 6447.328000000001
  }
}