{
  "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": "25",
    "abbr": "MA",
    "name": "Massachusetts",
    "slug": "massachusetts",
    "region": "Northeast",
    "population2025": 7154084,
    "population2024": 7138560,
    "populationChange": 15524,
    "populationGrowthPct": 0.21746682804375528,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 44.35,
        "hourly_mean": 44.14,
        "hourly_p25": 35.31,
        "hourly_p75": 49.48,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14845
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.92,
        "hourly_mean": 21.85,
        "hourly_p25": 18.45,
        "hourly_p75": 23.58,
        "employment": 29570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15223
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.24,
        "hourly_mean": 17.25,
        "hourly_p25": 16.23,
        "hourly_p75": 17.78,
        "employment": 85810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15228
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.88,
        "hourly_mean": 18.8,
        "hourly_p25": 17.16,
        "hourly_p75": 20.15,
        "employment": 14100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15232
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.73,
        "hourly_mean": 28.85,
        "hourly_p25": 22.95,
        "hourly_p75": 32.76,
        "employment": 4000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15236
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 21.91,
        "hourly_mean": 21.75,
        "hourly_p25": 18.06,
        "hourly_p75": 23.9,
        "employment": 55490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15238
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.93,
        "hourly_mean": 23.9,
        "hourly_p25": 16.8,
        "hourly_p75": 29.01,
        "employment": 9600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15261
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.57,
        "hourly_mean": 19.48,
        "hourly_p25": 17.5,
        "hourly_p75": 20.75,
        "employment": 5100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15572
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/massachusetts"
  },
  "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__massachusetts.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": 44.35
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 17.24
      }
    ],
    "hours": 520,
    "wages": 12218,
    "payroll": 14417.24,
    "fixed": 19717.239999999998,
    "depreciation": 1366.6666666666667,
    "training": 3327.0553846153844,
    "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",
        3327.0553846153844
      ]
    ],
    "openingTotal": 98827.05538461538,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 3620.3600000000006,
    "ebit": 2253.6933333333336,
    "breakEvenRevenue": 31945.313131313134,
    "breakEvenUnits": 3758.272133095663,
    "breakEvenDaily": 144.54892819598703,
    "breakEvenUtilization": 0.6022872008166127,
    "utilization": 0.6666666666666666,
    "peakDeficit": 22225.088000000003,
    "deficitMonth": 4,
    "buffer": 39434.479999999996,
    "reserve": 61659.568,
    "funding": 160486.62338461538,
    "payback": 41,
    "year1": {
      "revenue": 365268.8,
      "ebit": -11929.472000000009,
      "cash": 1470.5279999999984
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -10382.199999999999,
        "ebit": -11748.866666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10632.199999999999,
        "cumulative": -10632.199999999999,
        "projectCumulative": -109459.25538461538
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -6881.5599999999995,
        "ebit": -8248.226666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7131.5599999999995,
        "cumulative": -17763.76,
        "projectCumulative": -116590.81538461537
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -3380.92,
        "ebit": -4747.586666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3630.92,
        "cumulative": -21394.68,
        "projectCumulative": -120221.73538461537
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": -580.4080000000031,
        "ebit": -1947.0746666666698,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -830.4080000000031,
        "cumulative": -22225.088000000003,
        "projectCumulative": -121052.14338461538
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 1286.5999999999985,
        "ebit": -80.0666666666682,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1036.5999999999985,
        "cumulative": -21188.488000000005,
        "projectCumulative": -120015.54338461539
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 2686.8559999999998,
        "ebit": 1320.189333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2436.8559999999998,
        "cumulative": -18751.632000000005,
        "projectCumulative": -117578.68738461539
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": -15381.272000000004,
        "projectCumulative": -114208.32738461538
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": -12010.912000000004,
        "projectCumulative": -110837.96738461539
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": -8640.552000000003,
        "projectCumulative": -107467.60738461537
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": -5270.192000000003,
        "projectCumulative": -104097.24738461539
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": -1899.8320000000022,
        "projectCumulative": -100726.88738461537
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 1470.5279999999984,
        "projectCumulative": -97356.52738461539
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 4840.887999999999,
        "projectCumulative": -93986.16738461537
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 8211.248,
        "projectCumulative": -90615.80738461539
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 11581.608,
        "projectCumulative": -87245.44738461537
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 14951.968,
        "projectCumulative": -83875.08738461538
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 18322.328,
        "projectCumulative": -80504.72738461537
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 21692.688000000002,
        "projectCumulative": -77134.36738461538
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 25063.048000000003,
        "projectCumulative": -73764.00738461537
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 28433.408000000003,
        "projectCumulative": -70393.64738461538
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 31803.768000000004,
        "projectCumulative": -67023.28738461537
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 35174.128000000004,
        "projectCumulative": -63652.927384615374
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 38544.488000000005,
        "projectCumulative": -60282.56738461537
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 41914.848000000005,
        "projectCumulative": -56912.20738461537
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 45285.208000000006,
        "projectCumulative": -53541.84738461537
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 48655.56800000001,
        "projectCumulative": -50171.48738461537
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 52025.92800000001,
        "projectCumulative": -46801.12738461537
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 55396.28800000001,
        "projectCumulative": -43430.76738461537
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 58766.64800000001,
        "projectCumulative": -40060.40738461537
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 62137.00800000001,
        "projectCumulative": -36690.04738461537
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 65507.36800000001,
        "projectCumulative": -33319.68738461537
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 68877.728,
        "projectCumulative": -29949.327384615375
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 72248.088,
        "projectCumulative": -26578.967384615375
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 75618.448,
        "projectCumulative": -23208.607384615374
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 78988.808,
        "projectCumulative": -19838.247384615373
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 82359.168,
        "projectCumulative": -16467.887384615373
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 85729.528,
        "projectCumulative": -13097.527384615372
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 89099.888,
        "projectCumulative": -9727.167384615372
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 92470.248,
        "projectCumulative": -6356.807384615371
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 95840.60800000001,
        "projectCumulative": -2986.4473846153705
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 99210.96800000001,
        "projectCumulative": 383.91261538463004
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 102581.32800000001,
        "projectCumulative": 3754.2726153846306
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 105951.68800000001,
        "projectCumulative": 7124.632615384631
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 109322.04800000001,
        "projectCumulative": 10494.992615384632
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 112692.40800000001,
        "projectCumulative": 13865.352615384632
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 116062.76800000001,
        "projectCumulative": 17235.712615384633
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 119433.12800000001,
        "projectCumulative": 20606.072615384634
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 122803.48800000001,
        "projectCumulative": 23976.432615384634
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 126173.84800000001,
        "projectCumulative": 27346.792615384635
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 129544.20800000001,
        "projectCumulative": 30717.152615384635
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 132914.56800000003,
        "projectCumulative": 34087.51261538465
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 136284.928,
        "projectCumulative": 37457.87261538464
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 139655.288,
        "projectCumulative": 40828.23261538462
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 143025.648,
        "projectCumulative": 44198.59261538461
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 146396.00799999997,
        "projectCumulative": 47568.952615384595
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 149766.36799999996,
        "projectCumulative": 50939.31261538458
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 153136.72799999994,
        "projectCumulative": 54309.67261538457
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 156507.08799999993,
        "projectCumulative": 57680.03261538455
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 159877.44799999992,
        "projectCumulative": 61050.39261538454
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 3620.3600000000006,
        "ebit": 2253.6933333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3370.3600000000006,
        "cumulative": 163247.8079999999,
        "projectCumulative": 64420.752615384525
      }
    ],
    "matureCash": 3370.3600000000006
  }
}