{
  "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": "21",
    "abbr": "KY",
    "name": "Kentucky",
    "slug": "kentucky",
    "region": "South",
    "population2025": 4606864,
    "population2024": 4584046,
    "populationChange": 22818,
    "populationGrowthPct": 0.4977698740370462,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.85,
        "hourly_mean": 34.43,
        "hourly_p25": 28.31,
        "hourly_p75": 39.15,
        "employment": 1680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11963
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.65,
        "hourly_mean": 16.2,
        "hourly_p25": 13.87,
        "hourly_p75": 17.88,
        "employment": 13510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12329
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.04,
        "hourly_mean": 12.93,
        "hourly_p25": 10.96,
        "hourly_p75": 14.27,
        "employment": 41860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12333
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.97,
        "hourly_mean": 14.04,
        "hourly_p25": 11.75,
        "hourly_p75": 16.25,
        "employment": 4890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12337
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.05,
        "hourly_mean": 22.99,
        "hourly_p25": 17.99,
        "hourly_p75": 26.76,
        "employment": 2920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12340
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.54,
        "hourly_mean": 16.71,
        "hourly_p25": 14.05,
        "hourly_p75": 18.18,
        "employment": 25750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12342
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.35,
        "hourly_mean": 19.9,
        "hourly_p25": 12.85,
        "hourly_p75": 20.3,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12363
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.57,
        "hourly_mean": 17.33,
        "hourly_p25": 14.06,
        "hourly_p75": 19.17,
        "employment": 5580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12664
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kentucky"
  },
  "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__kentucky.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": 33.85
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.04
      }
    ],
    "hours": 520,
    "wages": 9278,
    "payroll": 10948.039999999999,
    "fixed": 16248.039999999999,
    "depreciation": 1366.6666666666667,
    "training": 2526.470769230769,
    "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",
        2526.470769230769
      ]
    ],
    "openingTotal": 98026.47076923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7089.5599999999995,
    "ebit": 5722.8933333333325,
    "breakEvenRevenue": 26688.949494949495,
    "breakEvenUnits": 3139.8764111705286,
    "breakEvenDaily": 120.76447735271265,
    "breakEvenUtilization": 0.5031853223029693,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10987.080000000002,
    "deficitMonth": 3,
    "buffer": 32496.079999999998,
    "reserve": 43483.16,
    "funding": 141509.63076923077,
    "payback": 21,
    "year1": {
      "revenue": 365268.8,
      "ebit": 29700.92799999999,
      "cash": 43100.927999999985
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6913,
        "ebit": -8279.666666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7163,
        "cumulative": -7163,
        "projectCumulative": -105189.47076923077
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3412.3600000000006,
        "ebit": -4779.026666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3662.3600000000006,
        "cumulative": -10825.36,
        "projectCumulative": -108851.83076923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 88.27999999999884,
        "ebit": -1278.386666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -161.72000000000116,
        "cumulative": -10987.080000000002,
        "projectCumulative": -109013.55076923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2888.791999999996,
        "ebit": 1522.125333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2638.791999999996,
        "cumulative": -8348.288000000006,
        "projectCumulative": -106374.75876923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4755.799999999997,
        "ebit": 3389.1333333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4505.799999999997,
        "cumulative": -3842.4880000000085,
        "projectCumulative": -101868.95876923078
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6156.055999999999,
        "ebit": 4789.389333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5906.055999999999,
        "cumulative": 2063.56799999999,
        "projectCumulative": -95962.90276923079
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 8903.12799999999,
        "projectCumulative": -89123.34276923077
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 15742.68799999999,
        "projectCumulative": -82283.78276923078
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 22582.24799999999,
        "projectCumulative": -75444.22276923078
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 29421.80799999999,
        "projectCumulative": -68604.66276923078
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 36261.36799999999,
        "projectCumulative": -61765.10276923078
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 43100.927999999985,
        "projectCumulative": -54925.542769230786
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 49940.48799999998,
        "projectCumulative": -48085.98276923079
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 56780.04799999998,
        "projectCumulative": -41246.42276923079
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 63619.60799999998,
        "projectCumulative": -34406.86276923079
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 70459.16799999998,
        "projectCumulative": -27567.302769230795
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 77298.72799999997,
        "projectCumulative": -20727.742769230797
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 84138.28799999997,
        "projectCumulative": -13888.1827692308
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 90977.84799999997,
        "projectCumulative": -7048.622769230802
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 97817.40799999997,
        "projectCumulative": -209.0627692308044
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 104656.96799999996,
        "projectCumulative": 6630.497230769193
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 111496.52799999996,
        "projectCumulative": 13470.057230769191
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 118336.08799999996,
        "projectCumulative": 20309.61723076919
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 125175.64799999996,
        "projectCumulative": 27149.177230769186
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 132015.20799999996,
        "projectCumulative": 33988.737230769184
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 138854.76799999995,
        "projectCumulative": 40828.29723076918
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 145694.32799999995,
        "projectCumulative": 47667.85723076918
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 152533.88799999995,
        "projectCumulative": 54507.41723076918
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 159373.44799999995,
        "projectCumulative": 61346.977230769175
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 166213.00799999994,
        "projectCumulative": 68186.53723076917
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 173052.56799999994,
        "projectCumulative": 75026.09723076917
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 179892.12799999994,
        "projectCumulative": 81865.65723076917
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 186731.68799999994,
        "projectCumulative": 88705.21723076917
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 193571.24799999993,
        "projectCumulative": 95544.77723076916
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 200410.80799999993,
        "projectCumulative": 102384.33723076916
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 207250.36799999993,
        "projectCumulative": 109223.89723076916
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 214089.92799999993,
        "projectCumulative": 116063.45723076916
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 220929.48799999992,
        "projectCumulative": 122903.01723076915
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 227769.04799999992,
        "projectCumulative": 129742.57723076915
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 234608.60799999992,
        "projectCumulative": 136582.13723076915
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 241448.16799999992,
        "projectCumulative": 143421.69723076915
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 248287.72799999992,
        "projectCumulative": 150261.25723076914
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 255127.2879999999,
        "projectCumulative": 157100.81723076914
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 261966.8479999999,
        "projectCumulative": 163940.37723076914
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 268806.40799999994,
        "projectCumulative": 170779.93723076917
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 275645.96799999994,
        "projectCumulative": 177619.49723076916
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 282485.52799999993,
        "projectCumulative": 184459.05723076916
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 289325.08799999993,
        "projectCumulative": 191298.61723076916
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 296164.6479999999,
        "projectCumulative": 198138.17723076916
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 303004.2079999999,
        "projectCumulative": 204977.73723076915
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 309843.7679999999,
        "projectCumulative": 211817.29723076915
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 316683.3279999999,
        "projectCumulative": 218656.85723076915
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 323522.8879999999,
        "projectCumulative": 225496.41723076915
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 330362.4479999999,
        "projectCumulative": 232335.97723076915
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 337202.0079999999,
        "projectCumulative": 239175.53723076914
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 344041.5679999999,
        "projectCumulative": 246015.09723076914
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 350881.1279999999,
        "projectCumulative": 252854.65723076914
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 357720.6879999999,
        "projectCumulative": 259694.21723076914
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 364560.2479999999,
        "projectCumulative": 266533.77723076916
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7089.5599999999995,
        "ebit": 5722.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6839.5599999999995,
        "cumulative": 371399.8079999999,
        "projectCumulative": 273373.3372307691
      }
    ],
    "matureCash": 6839.5599999999995
  }
}