{
  "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": "19",
    "abbr": "IA",
    "name": "Iowa",
    "slug": "iowa",
    "region": "Midwest",
    "population2025": 3238387,
    "population2024": 3230454,
    "populationChange": 7933,
    "populationGrowthPct": 0.24556919863276683,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 32.07,
        "hourly_mean": 33.63,
        "hourly_p25": 25.41,
        "hourly_p75": 37.43,
        "employment": 1760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10523
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.15,
        "hourly_mean": 17.16,
        "hourly_p25": 14.6,
        "hourly_p75": 18.36,
        "employment": 12270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10887
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.65,
        "hourly_mean": 13.91,
        "hourly_p25": 12.57,
        "hourly_p75": 16.08,
        "employment": 40290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10892
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.09,
        "hourly_mean": 14.01,
        "hourly_p25": 12.61,
        "hourly_p75": 16.22,
        "employment": 3290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10896
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.69,
        "hourly_mean": 23.8,
        "hourly_p25": 18.77,
        "hourly_p75": 27.94,
        "employment": 2000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10900
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.01,
        "hourly_mean": 17.64,
        "hourly_p25": 14.56,
        "hourly_p75": 19.99,
        "employment": 23960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10902
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.17,
        "hourly_mean": 19.43,
        "hourly_p25": 14.27,
        "hourly_p75": 23.36,
        "employment": 2930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10928
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 17.33,
        "hourly_p25": 14.79,
        "hourly_p75": 17.96,
        "employment": 4190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11230
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/iowa"
  },
  "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__iowa.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": 32.07
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.65
      }
    ],
    "hours": 520,
    "wages": 9308.4,
    "payroll": 10983.911999999998,
    "fixed": 16283.911999999998,
    "depreciation": 1366.6666666666667,
    "training": 2534.7489230769224,
    "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",
        2534.7489230769224
      ]
    ],
    "openingTotal": 98034.74892307693,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7053.688,
    "ebit": 5687.021333333333,
    "breakEvenRevenue": 26743.30101010101,
    "breakEvenUnits": 3146.2707070707074,
    "breakEvenDaily": 121.01041181041182,
    "breakEvenUtilization": 0.5042100492100493,
    "utilization": 0.6666666666666666,
    "peakDeficit": 11094.696,
    "deficitMonth": 3,
    "buffer": 32567.823999999997,
    "reserve": 43662.52,
    "funding": 141697.26892307692,
    "payback": 21,
    "year1": {
      "revenue": 365268.8,
      "ebit": 29270.463999999996,
      "cash": 42670.464
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6948.871999999999,
        "ebit": -8315.538666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7198.871999999999,
        "cumulative": -7198.871999999999,
        "projectCumulative": -105233.62092307693
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3448.232,
        "ebit": -4814.898666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3698.232,
        "cumulative": -10897.104,
        "projectCumulative": -108931.85292307692
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 52.40799999999945,
        "ebit": -1314.2586666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -197.59200000000055,
        "cumulative": -11094.696,
        "projectCumulative": -109129.44492307692
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2852.9199999999964,
        "ebit": 1486.2533333333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2602.9199999999964,
        "cumulative": -8491.776000000003,
        "projectCumulative": -106526.52492307693
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4719.927999999998,
        "ebit": 3353.261333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4469.927999999998,
        "cumulative": -4021.8480000000054,
        "projectCumulative": -102056.59692307693
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6120.183999999999,
        "ebit": 4753.517333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5870.183999999999,
        "cumulative": 1848.3359999999939,
        "projectCumulative": -96186.41292307693
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 8652.023999999994,
        "projectCumulative": -89382.72492307694
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 15455.711999999994,
        "projectCumulative": -82579.03692307693
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 22259.399999999994,
        "projectCumulative": -75775.34892307693
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 29063.087999999996,
        "projectCumulative": -68971.66092307694
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 35866.776,
        "projectCumulative": -62167.97292307693
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 42670.464,
        "projectCumulative": -55364.28492307693
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 49474.152,
        "projectCumulative": -48560.596923076926
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 56277.840000000004,
        "projectCumulative": -41756.908923076924
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 63081.528000000006,
        "projectCumulative": -34953.22092307692
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 69885.216,
        "projectCumulative": -28149.532923076928
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 76688.904,
        "projectCumulative": -21345.844923076933
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 83492.59199999999,
        "projectCumulative": -14542.156923076938
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 90296.27999999998,
        "projectCumulative": -7738.468923076944
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 97099.96799999998,
        "projectCumulative": -934.780923076949
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 103903.65599999997,
        "projectCumulative": 5868.907076923046
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 110707.34399999997,
        "projectCumulative": 12672.59507692304
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 117511.03199999996,
        "projectCumulative": 19476.283076923035
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 124314.71999999996,
        "projectCumulative": 26279.97107692303
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 131118.40799999997,
        "projectCumulative": 33083.65907692304
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 137922.09599999996,
        "projectCumulative": 39887.34707692303
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 144725.78399999996,
        "projectCumulative": 46691.03507692303
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 151529.47199999995,
        "projectCumulative": 53494.72307692302
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 158333.15999999995,
        "projectCumulative": 60298.41107692302
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 165136.84799999994,
        "projectCumulative": 67102.09907692301
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 171940.53599999993,
        "projectCumulative": 73905.787076923
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 178744.22399999993,
        "projectCumulative": 80709.475076923
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 185547.91199999992,
        "projectCumulative": 87513.163076923
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 192351.59999999992,
        "projectCumulative": 94316.85107692299
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 199155.2879999999,
        "projectCumulative": 101120.53907692299
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 205958.9759999999,
        "projectCumulative": 107924.22707692298
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 212762.6639999999,
        "projectCumulative": 114727.91507692297
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 219566.3519999999,
        "projectCumulative": 121531.60307692297
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 226370.0399999999,
        "projectCumulative": 128335.29107692296
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 233173.7279999999,
        "projectCumulative": 135138.97907692296
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 239977.41599999988,
        "projectCumulative": 141942.66707692295
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 246781.10399999988,
        "projectCumulative": 148746.35507692295
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 253584.79199999987,
        "projectCumulative": 155550.04307692294
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 260388.47999999986,
        "projectCumulative": 162353.73107692294
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 267192.1679999999,
        "projectCumulative": 169157.41907692296
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 273995.8559999999,
        "projectCumulative": 175961.10707692298
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 280799.54399999994,
        "projectCumulative": 182764.795076923
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 287603.23199999996,
        "projectCumulative": 189568.48307692303
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 294406.92,
        "projectCumulative": 196372.17107692306
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 301210.608,
        "projectCumulative": 203175.85907692308
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 308014.29600000003,
        "projectCumulative": 209979.5470769231
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 314817.98400000005,
        "projectCumulative": 216783.23507692313
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 321621.6720000001,
        "projectCumulative": 223586.92307692315
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 328425.3600000001,
        "projectCumulative": 230390.61107692317
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 335229.0480000001,
        "projectCumulative": 237194.2990769232
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 342032.73600000015,
        "projectCumulative": 243997.98707692322
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 348836.4240000002,
        "projectCumulative": 250801.67507692325
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 355640.1120000002,
        "projectCumulative": 257605.36307692327
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 362443.8000000002,
        "projectCumulative": 264409.05107692326
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7053.688,
        "ebit": 5687.021333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6803.688,
        "cumulative": 369247.48800000024,
        "projectCumulative": 271212.73907692335
      }
    ],
    "matureCash": 6803.688
  }
}