{
  "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": "20",
    "abbr": "KS",
    "name": "Kansas",
    "slug": "kansas",
    "region": "Midwest",
    "population2025": 2977220,
    "population2024": 2965252,
    "populationChange": 11968,
    "populationGrowthPct": 0.40360819249090074,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.81,
        "hourly_mean": 35.81,
        "hourly_p25": 27.05,
        "hourly_p75": 41.44,
        "employment": 1540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11264
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.89,
        "hourly_mean": 16.78,
        "hourly_p25": 14.27,
        "hourly_p75": 18,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11606
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.26,
        "hourly_mean": 13.07,
        "hourly_p25": 11.05,
        "hourly_p75": 14.07,
        "employment": 47140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11610
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.49,
        "hourly_mean": 13.94,
        "hourly_p25": 11.03,
        "hourly_p75": 16.55,
        "employment": 2480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11614
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.93,
        "hourly_mean": 25.74,
        "hourly_p25": 20.7,
        "hourly_p75": 29.45,
        "employment": 1570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11617
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.8,
        "hourly_p25": 14.44,
        "hourly_p75": 18.01,
        "employment": 17220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11619
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.28,
        "hourly_mean": 19.22,
        "hourly_p25": 12.83,
        "hourly_p75": 23.08,
        "employment": 2190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11639
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.96,
        "hourly_mean": 18.02,
        "hourly_p25": 15.28,
        "hourly_p75": 20.55,
        "employment": 6410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11930
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kansas"
  },
  "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__kansas.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": 33.81
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.26
      }
    ],
    "hours": 520,
    "wages": 9361.2,
    "payroll": 11046.216,
    "fixed": 16346.216,
    "depreciation": 1366.6666666666667,
    "training": 2549.1267692307692,
    "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",
        2549.1267692307692
      ]
    ],
    "openingTotal": 98049.12676923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6991.383999999998,
    "ebit": 5624.717333333331,
    "breakEvenRevenue": 26837.701010101016,
    "breakEvenUnits": 3157.376589423649,
    "breakEvenDaily": 121.4375611316788,
    "breakEvenUtilization": 0.5059898380486617,
    "utilization": 0.6666666666666666,
    "peakDeficit": 11281.608000000006,
    "deficitMonth": 3,
    "buffer": 32692.432,
    "reserve": 43974.04000000001,
    "funding": 142023.1667692308,
    "payback": 21,
    "year1": {
      "revenue": 365268.8,
      "ebit": 28522.81599999997,
      "cash": 41922.81599999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7011.176000000001,
        "ebit": -8377.842666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7261.176000000001,
        "cumulative": -7261.176000000001,
        "projectCumulative": -105310.30276923078
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3510.536000000002,
        "ebit": -4877.202666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3760.536000000002,
        "cumulative": -11021.712000000003,
        "projectCumulative": -109070.83876923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -9.89600000000246,
        "ebit": -1376.5626666666692,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -259.89600000000246,
        "cumulative": -11281.608000000006,
        "projectCumulative": -109330.73476923078
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2790.6159999999945,
        "ebit": 1423.9493333333278,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2540.6159999999945,
        "cumulative": -8740.992000000011,
        "projectCumulative": -106790.11876923079
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4657.623999999996,
        "ebit": 3290.957333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4407.623999999996,
        "cumulative": -4333.368000000015,
        "projectCumulative": -102382.49476923079
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6057.879999999997,
        "ebit": 4691.21333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5807.879999999997,
        "cumulative": 1474.5119999999824,
        "projectCumulative": -96574.61476923079
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 8215.89599999998,
        "projectCumulative": -89833.2307692308
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 14957.279999999979,
        "projectCumulative": -83091.84676923079
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 21698.663999999975,
        "projectCumulative": -76350.4627692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 28440.047999999973,
        "projectCumulative": -69609.07876923081
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 35181.43199999997,
        "projectCumulative": -62867.6947692308
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 41922.81599999997,
        "projectCumulative": -56126.310769230804
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 48664.19999999997,
        "projectCumulative": -49384.926769230806
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 55405.583999999966,
        "projectCumulative": -42643.54276923081
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 62146.967999999964,
        "projectCumulative": -35902.15876923081
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 68888.35199999996,
        "projectCumulative": -29160.77476923082
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 75629.73599999995,
        "projectCumulative": -22419.390769230828
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 82371.11999999994,
        "projectCumulative": -15678.006769230837
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 89112.50399999993,
        "projectCumulative": -8936.622769230846
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 95853.88799999992,
        "projectCumulative": -2195.238769230855
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 102595.27199999991,
        "projectCumulative": 4546.145230769136
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 109336.6559999999,
        "projectCumulative": 11287.529230769127
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 116078.03999999989,
        "projectCumulative": 18028.913230769118
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 122819.42399999988,
        "projectCumulative": 24770.29723076911
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 129560.80799999987,
        "projectCumulative": 31511.6812307691
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 136302.19199999986,
        "projectCumulative": 38253.06523076909
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 143043.57599999986,
        "projectCumulative": 44994.44923076908
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 149784.95999999985,
        "projectCumulative": 51735.83323076907
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 156526.34399999984,
        "projectCumulative": 58477.21723076906
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 163267.72799999983,
        "projectCumulative": 65218.601230769054
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 170009.11199999982,
        "projectCumulative": 71959.98523076905
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 176750.4959999998,
        "projectCumulative": 78701.36923076904
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 183491.8799999998,
        "projectCumulative": 85442.75323076903
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 190233.2639999998,
        "projectCumulative": 92184.13723076902
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 196974.64799999978,
        "projectCumulative": 98925.52123076901
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 203716.03199999977,
        "projectCumulative": 105666.905230769
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 210457.41599999976,
        "projectCumulative": 112408.28923076899
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 217198.79999999976,
        "projectCumulative": 119149.67323076898
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 223940.18399999975,
        "projectCumulative": 125891.05723076897
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 230681.56799999974,
        "projectCumulative": 132632.44123076898
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 237422.95199999973,
        "projectCumulative": 139373.82523076894
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 244164.33599999972,
        "projectCumulative": 146115.20923076896
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 250905.7199999997,
        "projectCumulative": 152856.59323076892
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 257647.1039999997,
        "projectCumulative": 159597.97723076894
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 264388.4879999997,
        "projectCumulative": 166339.36123076896
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 271129.87199999974,
        "projectCumulative": 173080.74523076898
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 277871.25599999976,
        "projectCumulative": 179822.129230769
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 284612.6399999998,
        "projectCumulative": 186563.51323076902
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 291354.0239999998,
        "projectCumulative": 193304.89723076904
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 298095.4079999998,
        "projectCumulative": 200046.28123076906
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 304836.79199999984,
        "projectCumulative": 206787.66523076908
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 311578.17599999986,
        "projectCumulative": 213529.0492307691
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 318319.5599999999,
        "projectCumulative": 220270.43323076912
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 325060.9439999999,
        "projectCumulative": 227011.81723076914
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 331802.3279999999,
        "projectCumulative": 233753.20123076916
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 338543.71199999994,
        "projectCumulative": 240494.58523076918
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 345285.09599999996,
        "projectCumulative": 247235.9692307692
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 352026.48,
        "projectCumulative": 253977.35323076922
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 358767.864,
        "projectCumulative": 260718.73723076924
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6991.383999999998,
        "ebit": 5624.717333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6741.383999999998,
        "cumulative": 365509.248,
        "projectCumulative": 267460.12123076926
      }
    ],
    "matureCash": 6741.383999999998
  }
}