{
  "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": "23",
    "abbr": "ME",
    "name": "Maine",
    "slug": "maine",
    "region": "Northeast",
    "population2025": 1414874,
    "population2024": 1408438,
    "populationChange": 6436,
    "populationGrowthPct": 0.4569601217802921,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.9,
        "hourly_mean": 33.38,
        "hourly_p25": 25.97,
        "hourly_p75": 37.57,
        "employment": 1210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13414
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.78,
        "hourly_mean": 21.75,
        "hourly_p25": 19.13,
        "hourly_p75": 22.94,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13752
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.69,
        "hourly_mean": 17.25,
        "hourly_p25": 15.38,
        "hourly_p75": 17.55,
        "employment": 17250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13756
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.13,
        "hourly_mean": 17.49,
        "hourly_p25": 15.58,
        "hourly_p75": 18.32,
        "employment": 2940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13760
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.83,
        "hourly_mean": 26.97,
        "hourly_p25": 22.26,
        "hourly_p75": 30.08,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13763
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.72,
        "hourly_mean": 19.83,
        "hourly_p25": 17.45,
        "hourly_p75": 21.92,
        "employment": 9180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13765
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.16,
        "hourly_mean": 23.44,
        "hourly_p25": 17.79,
        "hourly_p75": 29.74,
        "employment": 970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13784
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 18.99,
        "hourly_p25": 16.87,
        "hourly_p75": 20.56,
        "employment": 1150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14053
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/maine"
  },
  "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__maine.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": 33.9
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.69
      }
    ],
    "hours": 520,
    "wages": 10744,
    "payroll": 12677.92,
    "fixed": 17977.92,
    "depreciation": 1366.6666666666667,
    "training": 2925.673846153846,
    "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",
        2925.673846153846
      ]
    ],
    "openingTotal": 98425.67384615385,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5359.68,
    "ebit": 3993.0133333333333,
    "breakEvenRevenue": 29309.979797979802,
    "breakEvenUnits": 3448.2329174093884,
    "breakEvenDaily": 132.62434297728416,
    "breakEvenUtilization": 0.5526014290720174,
    "utilization": 0.6666666666666666,
    "peakDeficit": 16176.72,
    "deficitMonth": 3,
    "buffer": 35955.84,
    "reserve": 52132.56,
    "funding": 150558.23384615383,
    "payback": 27,
    "year1": {
      "revenue": 365268.8,
      "ebit": 8942.367999999991,
      "cash": 22342.367999999995
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8642.88,
        "ebit": -10009.546666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8892.88,
        "cumulative": -8892.88,
        "projectCumulative": -107318.55384615385
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5142.24,
        "ebit": -6508.906666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5392.24,
        "cumulative": -14285.119999999999,
        "projectCumulative": -112710.79384615384
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1641.6000000000004,
        "ebit": -3008.2666666666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1891.6000000000004,
        "cumulative": -16176.72,
        "projectCumulative": -114602.39384615385
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1158.9119999999966,
        "ebit": -207.75466666667012,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 908.9119999999966,
        "cumulative": -15267.808000000003,
        "projectCumulative": -113693.48184615385
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3025.9199999999983,
        "ebit": 1659.2533333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2775.9199999999983,
        "cumulative": -12491.888000000004,
        "projectCumulative": -110917.56184615385
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4426.1759999999995,
        "ebit": 3059.5093333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4176.1759999999995,
        "cumulative": -8315.712000000005,
        "projectCumulative": -106741.38584615385
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": -3206.0320000000047,
        "projectCumulative": -101631.70584615385
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 1903.6479999999956,
        "projectCumulative": -96522.02584615385
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 7013.327999999996,
        "projectCumulative": -91412.34584615385
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 12123.007999999996,
        "projectCumulative": -86302.66584615385
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 17232.687999999995,
        "projectCumulative": -81192.98584615385
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 22342.367999999995,
        "projectCumulative": -76083.30584615385
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 27452.047999999995,
        "projectCumulative": -70973.62584615385
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 32561.727999999996,
        "projectCumulative": -65863.94584615386
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 37671.407999999996,
        "projectCumulative": -60754.26584615385
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 42781.087999999996,
        "projectCumulative": -55644.58584615385
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 47890.768,
        "projectCumulative": -50534.90584615385
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 53000.448,
        "projectCumulative": -45425.22584615385
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 58110.128,
        "projectCumulative": -40315.54584615385
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 63219.808,
        "projectCumulative": -35205.86584615385
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 68329.488,
        "projectCumulative": -30096.18584615385
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 73439.168,
        "projectCumulative": -24986.505846153843
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 78548.848,
        "projectCumulative": -19876.82584615385
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 83658.52799999999,
        "projectCumulative": -14767.145846153857
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 88768.20799999998,
        "projectCumulative": -9657.465846153864
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 93877.88799999998,
        "projectCumulative": -4547.785846153871
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 98987.56799999997,
        "projectCumulative": 561.8941538461222
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 104097.24799999996,
        "projectCumulative": 5671.574153846115
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 109206.92799999996,
        "projectCumulative": 10781.254153846108
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 114316.60799999995,
        "projectCumulative": 15890.934153846101
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 119426.28799999994,
        "projectCumulative": 21000.614153846094
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 124535.96799999994,
        "projectCumulative": 26110.294153846087
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 129645.64799999993,
        "projectCumulative": 31219.97415384608
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 134755.32799999992,
        "projectCumulative": 36329.65415384607
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 139865.0079999999,
        "projectCumulative": 41439.334153846066
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 144974.6879999999,
        "projectCumulative": 46549.01415384606
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 150084.3679999999,
        "projectCumulative": 51658.69415384605
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 155194.0479999999,
        "projectCumulative": 56768.374153846045
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 160303.7279999999,
        "projectCumulative": 61878.05415384604
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 165413.40799999988,
        "projectCumulative": 66987.73415384603
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 170523.08799999987,
        "projectCumulative": 72097.41415384602
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 175632.76799999987,
        "projectCumulative": 77207.09415384602
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 180742.44799999986,
        "projectCumulative": 82316.77415384601
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 185852.12799999985,
        "projectCumulative": 87426.454153846
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 190961.80799999984,
        "projectCumulative": 92536.134153846
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 196071.48799999984,
        "projectCumulative": 97645.81415384599
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 201181.16799999983,
        "projectCumulative": 102755.49415384598
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 206290.84799999982,
        "projectCumulative": 107865.17415384598
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 211400.52799999982,
        "projectCumulative": 112974.85415384597
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 216510.2079999998,
        "projectCumulative": 118084.53415384596
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 221619.8879999998,
        "projectCumulative": 123194.21415384595
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 226729.5679999998,
        "projectCumulative": 128303.89415384595
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 231839.2479999998,
        "projectCumulative": 133413.57415384596
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 236948.92799999978,
        "projectCumulative": 138523.25415384595
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 242058.60799999977,
        "projectCumulative": 143632.93415384594
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 247168.28799999977,
        "projectCumulative": 148742.61415384593
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 252277.96799999976,
        "projectCumulative": 153852.29415384593
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 257387.64799999975,
        "projectCumulative": 158961.97415384592
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 262497.32799999975,
        "projectCumulative": 164071.6541538459
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5359.68,
        "ebit": 3993.0133333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5109.68,
        "cumulative": 267607.00799999974,
        "projectCumulative": 169181.3341538459
      }
    ],
    "matureCash": 5109.68
  }
}