{
  "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": "22",
    "abbr": "LA",
    "name": "Louisiana",
    "slug": "louisiana",
    "region": "South",
    "population2025": 4618189,
    "population2024": 4614878,
    "populationChange": 3311,
    "populationGrowthPct": 0.07174620867551607,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.52,
        "hourly_mean": 32.29,
        "hourly_p25": 22.58,
        "hourly_p75": 37.5,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12697
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 13.97,
        "hourly_mean": 14.73,
        "hourly_p25": 12.43,
        "hourly_p75": 17.29,
        "employment": 14910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13041
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.96,
        "hourly_mean": 11.82,
        "hourly_p25": 10.47,
        "hourly_p75": 12.83,
        "employment": 45720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13046
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.71,
        "hourly_mean": 12.48,
        "hourly_p25": 10.5,
        "hourly_p75": 14.08,
        "employment": 4210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13050
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 18.58,
        "hourly_mean": 20.59,
        "hourly_p25": 14.69,
        "hourly_p75": 23.36,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13054
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.91,
        "hourly_mean": 14.56,
        "hourly_p25": 11.31,
        "hourly_p75": 16.59,
        "employment": 27610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13056
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 12.51,
        "hourly_mean": 13.27,
        "hourly_p25": 11.09,
        "hourly_p75": 14.2,
        "employment": 2720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13080
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.27,
        "hourly_mean": 14.59,
        "hourly_p25": 11.16,
        "hourly_p75": 16.08,
        "employment": 4140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/louisiana"
  },
  "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__louisiana.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": 29.52
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 10.96
      }
    ],
    "hours": 520,
    "wages": 7926.4,
    "payroll": 9353.151999999998,
    "fixed": 14653.151999999998,
    "depreciation": 1366.6666666666667,
    "training": 2158.419692307692,
    "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",
        2158.419692307692
      ]
    ],
    "openingTotal": 97658.4196923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8684.448,
    "ebit": 7317.781333333333,
    "breakEvenRevenue": 24272.452525252524,
    "breakEvenUnits": 2855.5826500297085,
    "breakEvenDaily": 109.83010192421956,
    "breakEvenUtilization": 0.45762542468424816,
    "utilization": 0.6666666666666666,
    "peakDeficit": 7635.583999999999,
    "deficitMonth": 2,
    "buffer": 29306.303999999996,
    "reserve": 36941.88799999999,
    "funding": 134600.3076923077,
    "payback": 17,
    "year1": {
      "revenue": 365268.8,
      "ebit": 48839.583999999995,
      "cash": 62239.584
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5318.111999999999,
        "ebit": -6684.778666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5568.111999999999,
        "cumulative": -5568.111999999999,
        "projectCumulative": -103226.53169230769
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -1817.4719999999998,
        "ebit": -3184.1386666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2067.4719999999998,
        "cumulative": -7635.583999999999,
        "projectCumulative": -105294.0036923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1683.1679999999997,
        "ebit": 316.5013333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1433.1679999999997,
        "cumulative": -6202.415999999999,
        "projectCumulative": -103860.8356923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4483.679999999997,
        "ebit": 3117.0133333333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4233.679999999997,
        "cumulative": -1968.7360000000026,
        "projectCumulative": -99627.1556923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 6350.687999999998,
        "ebit": 4984.021333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6100.687999999998,
        "cumulative": 4131.951999999996,
        "projectCumulative": -93526.4676923077
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7750.9439999999995,
        "ebit": 6384.2773333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7500.9439999999995,
        "cumulative": 11632.895999999995,
        "projectCumulative": -86025.5236923077
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 20067.343999999997,
        "projectCumulative": -77591.0756923077
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 28501.791999999998,
        "projectCumulative": -69156.6276923077
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 36936.24,
        "projectCumulative": -60722.1796923077
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 45370.687999999995,
        "projectCumulative": -52287.7316923077
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 53805.136,
        "projectCumulative": -43853.2836923077
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 62239.584,
        "projectCumulative": -35418.83569230769
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 70674.032,
        "projectCumulative": -26984.38769230769
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 79108.48000000001,
        "projectCumulative": -18549.939692307686
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 87542.92800000001,
        "projectCumulative": -10115.491692307682
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 95977.37600000002,
        "projectCumulative": -1681.0436923076777
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 104411.82400000002,
        "projectCumulative": 6753.404307692326
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 112846.27200000003,
        "projectCumulative": 15187.85230769233
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 121280.72000000003,
        "projectCumulative": 23622.300307692334
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 129715.16800000003,
        "projectCumulative": 32056.748307692338
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 138149.61600000004,
        "projectCumulative": 40491.19630769234
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 146584.06400000004,
        "projectCumulative": 48925.644307692346
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 155018.51200000005,
        "projectCumulative": 57360.09230769235
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 163452.96000000005,
        "projectCumulative": 65794.54030769235
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 171887.40800000005,
        "projectCumulative": 74228.98830769236
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 180321.85600000006,
        "projectCumulative": 82663.43630769236
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 188756.30400000006,
        "projectCumulative": 91097.88430769237
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 197190.75200000007,
        "projectCumulative": 99532.33230769237
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 205625.20000000007,
        "projectCumulative": 107966.78030769237
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 214059.64800000007,
        "projectCumulative": 116401.22830769238
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 222494.09600000008,
        "projectCumulative": 124835.67630769238
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 230928.54400000008,
        "projectCumulative": 133270.1243076924
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 239362.9920000001,
        "projectCumulative": 141704.57230769238
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 247797.4400000001,
        "projectCumulative": 150139.0203076924
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 256231.8880000001,
        "projectCumulative": 158573.46830769238
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 264666.33600000007,
        "projectCumulative": 167007.91630769236
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 273100.78400000004,
        "projectCumulative": 175442.36430769233
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 281535.232,
        "projectCumulative": 183876.8123076923
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 289969.68,
        "projectCumulative": 192311.26030769228
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 298404.12799999997,
        "projectCumulative": 200745.70830769226
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 306838.57599999994,
        "projectCumulative": 209180.15630769223
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 315273.0239999999,
        "projectCumulative": 217614.6043076922
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 323707.4719999999,
        "projectCumulative": 226049.05230769218
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 332141.91999999987,
        "projectCumulative": 234483.50030769216
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 340576.36799999984,
        "projectCumulative": 242917.94830769213
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 349010.8159999998,
        "projectCumulative": 251352.3963076921
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 357445.2639999998,
        "projectCumulative": 259786.84430769208
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 365879.71199999977,
        "projectCumulative": 268221.29230769206
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 374314.15999999974,
        "projectCumulative": 276655.74030769203
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 382748.6079999997,
        "projectCumulative": 285090.188307692
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 391183.0559999997,
        "projectCumulative": 293524.636307692
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 399617.50399999967,
        "projectCumulative": 301959.08430769196
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 408051.95199999964,
        "projectCumulative": 310393.53230769193
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 416486.3999999996,
        "projectCumulative": 318827.9803076919
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 424920.8479999996,
        "projectCumulative": 327262.4283076919
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 433355.29599999957,
        "projectCumulative": 335696.87630769185
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 441789.74399999954,
        "projectCumulative": 344131.32430769183
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 450224.1919999995,
        "projectCumulative": 352565.7723076918
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 458658.6399999995,
        "projectCumulative": 361000.2203076918
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8684.448,
        "ebit": 7317.781333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8434.448,
        "cumulative": 467093.08799999946,
        "projectCumulative": 369434.66830769175
      }
    ],
    "matureCash": 8434.448
  }
}