{
  "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": "27",
    "abbr": "MN",
    "name": "Minnesota",
    "slug": "minnesota",
    "region": "Midwest",
    "population2025": 5830405,
    "population2024": 5797405,
    "populationChange": 33000,
    "populationGrowthPct": 0.5692201942075759,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.38,
        "hourly_mean": 39.57,
        "hourly_p25": 30.92,
        "hourly_p75": 45.76,
        "employment": 730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16416
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.55,
        "hourly_mean": 19.33,
        "hourly_p25": 17.32,
        "hourly_p75": 21.81,
        "employment": 26080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16794
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.08,
        "hourly_mean": 15.6,
        "hourly_p25": 14.05,
        "hourly_p75": 17.14,
        "employment": 58970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16799
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.38,
        "hourly_mean": 15.85,
        "hourly_p25": 14.05,
        "hourly_p75": 17.39,
        "employment": 8710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16803
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 25.73,
        "hourly_mean": 27.07,
        "hourly_p25": 21.33,
        "hourly_p75": 31.43,
        "employment": 2270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16806
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.04,
        "hourly_mean": 19.86,
        "hourly_p25": 17.33,
        "hourly_p75": 22.27,
        "employment": 42300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16808
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.83,
        "hourly_mean": 23.19,
        "hourly_p25": 16.65,
        "hourly_p75": 28.51,
        "employment": 5320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16832
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.07,
        "hourly_mean": 18.83,
        "hourly_p25": 16.99,
        "hourly_p75": 20.37,
        "employment": 4460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17137
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/minnesota"
  },
  "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__minnesota.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": 38.38
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 15.08
      }
    ],
    "hours": 520,
    "wages": 10637.6,
    "payroll": 12552.368,
    "fixed": 17852.368000000002,
    "depreciation": 1366.6666666666667,
    "training": 2896.7003076923074,
    "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",
        2896.7003076923074
      ]
    ],
    "openingTotal": 98396.70030769231,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5485.231999999996,
    "ebit": 4118.565333333329,
    "breakEvenRevenue": 29119.749494949505,
    "breakEvenUnits": 3425.8528817587653,
    "breakEvenDaily": 131.76357237533713,
    "breakEvenUtilization": 0.549014884897238,
    "utilization": 0.6666666666666666,
    "peakDeficit": 15800.064000000011,
    "deficitMonth": 3,
    "buffer": 35704.736000000004,
    "reserve": 51504.80000000002,
    "funding": 149901.50030769233,
    "payback": 27,
    "year1": {
      "revenue": 365268.8,
      "ebit": 10448.991999999944,
      "cash": 23848.991999999947
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8517.328000000003,
        "ebit": -9883.99466666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8767.328000000003,
        "cumulative": -8767.328000000003,
        "projectCumulative": -107164.02830769232
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5016.688000000004,
        "ebit": -6383.354666666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5266.688000000004,
        "cumulative": -14034.016000000007,
        "projectCumulative": -112430.71630769232
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1516.0480000000043,
        "ebit": -2882.7146666666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1766.0480000000043,
        "cumulative": -15800.064000000011,
        "projectCumulative": -114196.76430769233
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1284.4639999999927,
        "ebit": -82.20266666667408,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1034.4639999999927,
        "cumulative": -14765.600000000019,
        "projectCumulative": -113162.30030769233
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3151.4719999999943,
        "ebit": 1784.8053333333276,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2901.4719999999943,
        "cumulative": -11864.128000000024,
        "projectCumulative": -110260.82830769234
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4551.7279999999955,
        "ebit": 3185.0613333333285,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4301.7279999999955,
        "cumulative": -7562.400000000029,
        "projectCumulative": -105959.10030769234
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": -2327.1680000000324,
        "projectCumulative": -100723.86830769235
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 2908.063999999964,
        "projectCumulative": -95488.63630769234
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 8143.29599999996,
        "projectCumulative": -90253.40430769236
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 13378.527999999957,
        "projectCumulative": -85018.17230769235
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 18613.75999999995,
        "projectCumulative": -79782.94030769236
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 23848.991999999947,
        "projectCumulative": -74547.70830769237
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 29084.223999999944,
        "projectCumulative": -69312.47630769237
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 34319.45599999994,
        "projectCumulative": -64077.244307692374
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 39554.68799999994,
        "projectCumulative": -58842.01230769238
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 44789.91999999993,
        "projectCumulative": -53606.78030769238
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 50025.15199999993,
        "projectCumulative": -48371.548307692385
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 55260.383999999925,
        "projectCumulative": -43136.31630769239
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 60495.61599999992,
        "projectCumulative": -37901.08430769239
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 65730.84799999991,
        "projectCumulative": -32665.852307692403
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 70966.0799999999,
        "projectCumulative": -27430.620307692414
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 76201.31199999989,
        "projectCumulative": -22195.388307692425
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 81436.54399999988,
        "projectCumulative": -16960.156307692436
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 86671.77599999987,
        "projectCumulative": -11724.924307692447
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 91907.00799999986,
        "projectCumulative": -6489.692307692458
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 97142.23999999985,
        "projectCumulative": -1254.4603076924686
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 102377.47199999983,
        "projectCumulative": 3980.7716923075204
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 107612.70399999982,
        "projectCumulative": 9216.00369230751
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 112847.93599999981,
        "projectCumulative": 14451.235692307499
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 118083.1679999998,
        "projectCumulative": 19686.467692307488
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 123318.39999999979,
        "projectCumulative": 24921.699692307477
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 128553.63199999978,
        "projectCumulative": 30156.931692307466
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 133788.86399999977,
        "projectCumulative": 35392.163692307455
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 139024.09599999976,
        "projectCumulative": 40627.395692307444
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 144259.32799999975,
        "projectCumulative": 45862.62769230743
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 149494.55999999974,
        "projectCumulative": 51097.85969230742
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 154729.79199999972,
        "projectCumulative": 56333.09169230741
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 159965.0239999997,
        "projectCumulative": 61568.3236923074
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 165200.2559999997,
        "projectCumulative": 66803.55569230739
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 170435.4879999997,
        "projectCumulative": 72038.78769230738
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 175670.71999999968,
        "projectCumulative": 77274.01969230737
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 180905.95199999967,
        "projectCumulative": 82509.25169230736
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 186141.18399999966,
        "projectCumulative": 87744.48369230735
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 191376.41599999965,
        "projectCumulative": 92979.71569230733
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 196611.64799999964,
        "projectCumulative": 98214.94769230732
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 201846.87999999963,
        "projectCumulative": 103450.17969230731
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 207082.11199999962,
        "projectCumulative": 108685.4116923073
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 212317.3439999996,
        "projectCumulative": 113920.64369230729
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 217552.5759999996,
        "projectCumulative": 119155.87569230728
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 222787.80799999958,
        "projectCumulative": 124391.10769230727
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 228023.03999999957,
        "projectCumulative": 129626.33969230726
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 233258.27199999956,
        "projectCumulative": 134861.57169230725
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 238493.50399999955,
        "projectCumulative": 140096.80369230724
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 243728.73599999954,
        "projectCumulative": 145332.03569230722
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 248963.96799999953,
        "projectCumulative": 150567.2676923072
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 254199.19999999952,
        "projectCumulative": 155802.4996923072
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 259434.4319999995,
        "projectCumulative": 161037.7316923072
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 264669.6639999995,
        "projectCumulative": 166272.9636923072
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 269904.89599999954,
        "projectCumulative": 171508.19569230723
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5485.231999999996,
        "ebit": 4118.565333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5235.231999999996,
        "cumulative": 275140.12799999956,
        "projectCumulative": 176743.42769230725
      }
    ],
    "matureCash": 5235.231999999996
  }
}