{
  "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": "17",
    "abbr": "IL",
    "name": "Illinois",
    "slug": "illinois",
    "region": "Midwest",
    "population2025": 12719141,
    "population2024": 12703033,
    "populationChange": 16108,
    "populationGrowthPct": 0.12680436239125292,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.73,
        "hourly_mean": 33.31,
        "hourly_p25": 25.12,
        "hourly_p75": 38.39,
        "employment": 11270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8957
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.07,
        "hourly_mean": 19,
        "hourly_p25": 17,
        "hourly_p75": 21.64,
        "employment": 53540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9344
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.3,
        "hourly_mean": 16.48,
        "hourly_p25": 15,
        "hourly_p75": 17.31,
        "employment": 127590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9349
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.39,
        "hourly_mean": 17.47,
        "hourly_p25": 15.29,
        "hourly_p75": 18.1,
        "employment": 16250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9353
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.75,
        "hourly_mean": 26.06,
        "hourly_p25": 21,
        "hourly_p75": 30.17,
        "employment": 5090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9357
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.18,
        "hourly_mean": 19.59,
        "hourly_p25": 17.14,
        "hourly_p75": 21.83,
        "employment": 93760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9359
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.37,
        "hourly_mean": 19.09,
        "hourly_p25": 15,
        "hourly_p75": 19.77,
        "employment": 13190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9385
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 19.49,
        "hourly_p25": 15.29,
        "hourly_p75": 21.85,
        "employment": 16350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9704
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/illinois"
  },
  "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__illinois.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": 30.73
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.3
      }
    ],
    "hours": 520,
    "wages": 10207.6,
    "payroll": 12044.967999999999,
    "fixed": 17344.968,
    "depreciation": 1366.6666666666667,
    "training": 2779.6079999999997,
    "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",
        2779.6079999999997
      ]
    ],
    "openingTotal": 98279.608,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5992.631999999998,
    "ebit": 4625.965333333331,
    "breakEvenRevenue": 28350.96161616162,
    "breakEvenUnits": 3335.407248960191,
    "breakEvenDaily": 128.28489419077658,
    "breakEvenUtilization": 0.534520392461569,
    "utilization": 0.6666666666666666,
    "peakDeficit": 14277.864000000007,
    "deficitMonth": 3,
    "buffer": 34689.936,
    "reserve": 48967.80000000001,
    "funding": 147247.408,
    "payback": 24,
    "year1": {
      "revenue": 365268.8,
      "ebit": 16537.79199999996,
      "cash": 29937.791999999965
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8009.928000000002,
        "ebit": -9376.594666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8259.928000000002,
        "cumulative": -8259.928000000002,
        "projectCumulative": -106539.536
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4509.288000000002,
        "ebit": -5875.954666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4759.288000000002,
        "cumulative": -13019.216000000004,
        "projectCumulative": -111298.824
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1008.6480000000029,
        "ebit": -2375.31466666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1258.6480000000029,
        "cumulative": -14277.864000000007,
        "projectCumulative": -112557.472
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1791.8639999999941,
        "ebit": 425.1973333333274,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1541.8639999999941,
        "cumulative": -12736.000000000013,
        "projectCumulative": -111015.60800000001
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3658.8719999999958,
        "ebit": 2292.205333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3408.8719999999958,
        "cumulative": -9327.128000000017,
        "projectCumulative": -107606.736
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5059.127999999997,
        "ebit": 3692.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4809.127999999997,
        "cumulative": -4518.00000000002,
        "projectCumulative": -102797.60800000001
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 1224.6319999999778,
        "projectCumulative": -97054.97600000001
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 6967.263999999976,
        "projectCumulative": -91312.34400000001
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 12709.895999999973,
        "projectCumulative": -85569.71200000001
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 18452.52799999997,
        "projectCumulative": -79827.08000000002
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 24195.159999999967,
        "projectCumulative": -74084.44800000003
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 29937.791999999965,
        "projectCumulative": -68341.81600000002
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 35680.42399999996,
        "projectCumulative": -62599.18400000003
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 41423.05599999996,
        "projectCumulative": -56856.55200000003
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 47165.68799999996,
        "projectCumulative": -51113.920000000035
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 52908.319999999956,
        "projectCumulative": -45371.28800000004
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 58650.951999999954,
        "projectCumulative": -39628.65600000004
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 64393.58399999995,
        "projectCumulative": -33886.02400000004
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 70136.21599999996,
        "projectCumulative": -28143.392000000036
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 75878.84799999995,
        "projectCumulative": -22400.76000000004
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 81621.47999999995,
        "projectCumulative": -16658.12800000004
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 87364.11199999995,
        "projectCumulative": -10915.496000000043
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 93106.74399999995,
        "projectCumulative": -5172.864000000045
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 98849.37599999995,
        "projectCumulative": 569.7679999999527
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 104592.00799999994,
        "projectCumulative": 6312.3999999999505
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 110334.63999999994,
        "projectCumulative": 12055.031999999948
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 116077.27199999994,
        "projectCumulative": 17797.663999999946
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 121819.90399999994,
        "projectCumulative": 23540.295999999944
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 127562.53599999993,
        "projectCumulative": 29282.92799999994
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 133305.16799999995,
        "projectCumulative": 35025.559999999954
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 139047.79999999993,
        "projectCumulative": 40768.19199999994
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 144790.4319999999,
        "projectCumulative": 46510.82399999992
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 150533.0639999999,
        "projectCumulative": 52253.455999999904
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 156275.69599999988,
        "projectCumulative": 57996.08799999989
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 162018.32799999986,
        "projectCumulative": 63738.71999999987
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 167760.95999999985,
        "projectCumulative": 69481.35199999985
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 173503.59199999983,
        "projectCumulative": 75223.98399999984
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 179246.2239999998,
        "projectCumulative": 80966.61599999982
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 184988.8559999998,
        "projectCumulative": 86709.2479999998
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 190731.48799999978,
        "projectCumulative": 92451.87999999979
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 196474.11999999976,
        "projectCumulative": 98194.51199999977
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 202216.75199999975,
        "projectCumulative": 103937.14399999975
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 207959.38399999973,
        "projectCumulative": 109679.77599999974
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 213702.0159999997,
        "projectCumulative": 115422.40799999972
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 219444.6479999997,
        "projectCumulative": 121165.0399999997
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 225187.27999999968,
        "projectCumulative": 126907.67199999969
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 230929.91199999966,
        "projectCumulative": 132650.30399999965
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 236672.54399999965,
        "projectCumulative": 138392.93599999964
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 242415.17599999963,
        "projectCumulative": 144135.56799999962
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 248157.8079999996,
        "projectCumulative": 149878.1999999996
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 253900.4399999996,
        "projectCumulative": 155620.8319999996
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 259643.07199999958,
        "projectCumulative": 161363.46399999957
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 265385.70399999956,
        "projectCumulative": 167106.09599999955
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 271128.33599999954,
        "projectCumulative": 172848.72799999954
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 276870.9679999995,
        "projectCumulative": 178591.35999999952
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 282613.5999999995,
        "projectCumulative": 184333.9919999995
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 288356.2319999995,
        "projectCumulative": 190076.6239999995
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 294098.8639999995,
        "projectCumulative": 195819.25599999947
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 299841.49599999946,
        "projectCumulative": 201561.88799999945
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5992.631999999998,
        "ebit": 4625.965333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5742.631999999998,
        "cumulative": 305584.12799999944,
        "projectCumulative": 207304.51999999944
      }
    ],
    "matureCash": 5742.631999999998
  }
}