{
  "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": "26",
    "abbr": "MI",
    "name": "Michigan",
    "slug": "michigan",
    "region": "Midwest",
    "population2025": 10127884,
    "population2024": 10099962,
    "populationChange": 27922,
    "populationGrowthPct": 0.2764564856778673,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.23,
        "hourly_mean": 31.46,
        "hourly_p25": 24.74,
        "hourly_p75": 36.41,
        "employment": 9240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15607
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.78,
        "hourly_mean": 18.06,
        "hourly_p25": 16.72,
        "hourly_p75": 20.6,
        "employment": 39100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16001
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 14.55,
        "hourly_p25": 13.26,
        "hourly_p75": 15.75,
        "employment": 103130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16006
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.05,
        "hourly_mean": 15.51,
        "hourly_p25": 13.5,
        "hourly_p75": 17.31,
        "employment": 11510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16010
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.48,
        "hourly_mean": 23.82,
        "hourly_p25": 19.14,
        "hourly_p75": 27.09,
        "employment": 3870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16014
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 17.81,
        "hourly_p25": 15,
        "hourly_p75": 18.77,
        "employment": 65790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16016
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.74,
        "hourly_mean": 22.74,
        "hourly_p25": 13.88,
        "hourly_p75": 29.13,
        "employment": 8970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16043
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.61,
        "hourly_p25": 13.66,
        "hourly_p75": 17.85,
        "employment": 10320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/michigan"
  },
  "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__michigan.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": 29.23
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.91
      }
    ],
    "hours": 520,
    "wages": 9071.6,
    "payroll": 10704.488,
    "fixed": 16004.488,
    "depreciation": 1366.6666666666667,
    "training": 2470.2664615384615,
    "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",
        2470.2664615384615
      ]
    ],
    "openingTotal": 97970.26646153846,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7333.111999999999,
    "ebit": 5966.445333333332,
    "breakEvenRevenue": 26319.931313131314,
    "breakEvenUnits": 3096.4625074272135,
    "breakEvenDaily": 119.09471182412359,
    "breakEvenUtilization": 0.4962279659338483,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10338.256000000001,
    "deficitMonth": 2,
    "buffer": 32008.976,
    "reserve": 42347.232,
    "funding": 140317.49846153846,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 32623.551999999985,
      "cash": 46023.55199999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6669.448,
        "ebit": -8036.114666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6919.448,
        "cumulative": -6919.448,
        "projectCumulative": -104889.71446153846
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3168.808000000001,
        "ebit": -4535.474666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3418.808000000001,
        "cumulative": -10338.256000000001,
        "projectCumulative": -108308.52246153846
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 331.8319999999985,
        "ebit": -1034.8346666666682,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 81.83199999999852,
        "cumulative": -10256.424000000003,
        "projectCumulative": -108226.69046153846
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3132.3439999999955,
        "ebit": 1765.6773333333288,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2882.3439999999955,
        "cumulative": -7374.080000000007,
        "projectCumulative": -105344.34646153846
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4999.351999999997,
        "ebit": 3632.68533333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4749.351999999997,
        "cumulative": -2624.72800000001,
        "projectCumulative": -100594.99446153847
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6399.607999999998,
        "ebit": 5032.941333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6149.607999999998,
        "cumulative": 3524.8799999999883,
        "projectCumulative": -94445.38646153847
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 10607.991999999987,
        "projectCumulative": -87362.27446153847
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 17691.103999999985,
        "projectCumulative": -80279.16246153848
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 24774.215999999986,
        "projectCumulative": -73196.05046153847
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 31857.327999999987,
        "projectCumulative": -66112.93846153846
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 38940.43999999999,
        "projectCumulative": -59029.82646153847
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 46023.55199999999,
        "projectCumulative": -51946.71446153847
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 53106.66399999999,
        "projectCumulative": -44863.60246153847
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 60189.77599999999,
        "projectCumulative": -37780.490461538466
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 67272.88799999999,
        "projectCumulative": -30697.378461538465
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 74355.99999999999,
        "projectCumulative": -23614.26646153847
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 81439.11199999998,
        "projectCumulative": -16531.154461538477
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 88522.22399999997,
        "projectCumulative": -9448.042461538484
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 95605.33599999997,
        "projectCumulative": -2364.93046153849
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 102688.44799999996,
        "projectCumulative": 4718.181538461504
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 109771.55999999995,
        "projectCumulative": 11801.293538461498
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 116854.67199999995,
        "projectCumulative": 18884.40553846149
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 123937.78399999994,
        "projectCumulative": 25967.517538461485
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 131020.89599999994,
        "projectCumulative": 33050.62953846148
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 138104.00799999994,
        "projectCumulative": 40133.74153846149
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 145187.11999999994,
        "projectCumulative": 47216.85353846148
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 152270.23199999993,
        "projectCumulative": 54299.965538461474
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 159353.34399999992,
        "projectCumulative": 61383.07753846147
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 166436.45599999992,
        "projectCumulative": 68466.18953846146
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 173519.5679999999,
        "projectCumulative": 75549.30153846146
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 180602.6799999999,
        "projectCumulative": 82632.41353846145
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 187685.7919999999,
        "projectCumulative": 89715.52553846144
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 194768.9039999999,
        "projectCumulative": 96798.63753846144
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 201852.0159999999,
        "projectCumulative": 103881.74953846143
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 208935.12799999988,
        "projectCumulative": 110964.86153846142
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 216018.23999999987,
        "projectCumulative": 118047.97353846142
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 223101.35199999987,
        "projectCumulative": 125131.08553846141
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 230184.46399999986,
        "projectCumulative": 132214.19753846142
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 237267.57599999986,
        "projectCumulative": 139297.30953846138
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 244350.68799999985,
        "projectCumulative": 146380.4215384614
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 251433.79999999984,
        "projectCumulative": 153463.53353846137
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 258516.91199999984,
        "projectCumulative": 160546.6455384614
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 265600.02399999986,
        "projectCumulative": 167629.75753846142
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 272683.1359999999,
        "projectCumulative": 174712.86953846144
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 279766.2479999999,
        "projectCumulative": 181795.98153846146
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 286849.3599999999,
        "projectCumulative": 188879.0935384615
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 293932.47199999995,
        "projectCumulative": 195962.2055384615
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 301015.584,
        "projectCumulative": 203045.31753846153
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 308098.696,
        "projectCumulative": 210128.42953846155
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 315181.808,
        "projectCumulative": 217211.54153846158
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 322264.92000000004,
        "projectCumulative": 224294.6535384616
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 329348.03200000006,
        "projectCumulative": 231377.76553846162
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 336431.1440000001,
        "projectCumulative": 238460.87753846165
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 343514.2560000001,
        "projectCumulative": 245543.98953846167
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 350597.36800000013,
        "projectCumulative": 252627.1015384617
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 357680.48000000016,
        "projectCumulative": 259710.2135384617
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 364763.5920000002,
        "projectCumulative": 266793.32553846174
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 371846.7040000002,
        "projectCumulative": 273876.43753846176
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 378929.8160000002,
        "projectCumulative": 280959.5495384618
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7333.111999999999,
        "ebit": 5966.445333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7083.111999999999,
        "cumulative": 386012.92800000025,
        "projectCumulative": 288042.6615384618
      }
    ],
    "matureCash": 7083.111999999999
  }
}