{
  "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": "28",
    "abbr": "MS",
    "name": "Mississippi",
    "slug": "mississippi",
    "region": "South",
    "population2025": 2954160,
    "population2024": 2950172,
    "populationChange": 3988,
    "populationGrowthPct": 0.1351785590806287,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 28.62,
        "hourly_mean": 30.98,
        "hourly_p25": 22.65,
        "hourly_p75": 34.45,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17172
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.21,
        "hourly_mean": 14.31,
        "hourly_p25": 12.5,
        "hourly_p75": 16.32,
        "employment": 10770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17512
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.87,
        "hourly_mean": 11.48,
        "hourly_p25": 10.26,
        "hourly_p75": 12.83,
        "employment": 31220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17517
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.64,
        "hourly_mean": 12.2,
        "hourly_p25": 10.58,
        "hourly_p75": 13.47,
        "employment": 2880,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17521
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.3,
        "hourly_mean": 21.72,
        "hourly_p25": 17.22,
        "hourly_p75": 24.78,
        "employment": 1550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17525
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.64,
        "hourly_mean": 14.32,
        "hourly_p25": 11.41,
        "hourly_p75": 16.34,
        "employment": 15940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17527
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 13.25,
        "hourly_mean": 16.26,
        "hourly_p25": 11.53,
        "hourly_p75": 19.14,
        "employment": 1040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17549
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.77,
        "hourly_mean": 14.27,
        "hourly_p25": 12.57,
        "hourly_p75": 16.34,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17848
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/mississippi"
  },
  "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__mississippi.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": 28.62
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 10.87
      }
    ],
    "hours": 520,
    "wages": 7782.4,
    "payroll": 9183.232,
    "fixed": 14483.232,
    "depreciation": 1366.6666666666667,
    "training": 2119.2073846153844,
    "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",
        2119.2073846153844
      ]
    ],
    "openingTotal": 97619.20738461538,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8854.367999999999,
    "ebit": 7487.701333333332,
    "breakEvenRevenue": 24014.997979797983,
    "breakEvenUnits": 2825.2938799762333,
    "breakEvenDaily": 108.66514922985513,
    "breakEvenUtilization": 0.45277145512439637,
    "utilization": 0.6666666666666666,
    "peakDeficit": 7295.744000000002,
    "deficitMonth": 2,
    "buffer": 28966.464,
    "reserve": 36262.208,
    "funding": 133881.41538461536,
    "payback": 16,
    "year1": {
      "revenue": 365268.8,
      "ebit": 50878.623999999974,
      "cash": 64278.62399999998
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5148.192000000001,
        "ebit": -6514.858666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5398.192000000001,
        "cumulative": -5398.192000000001,
        "projectCumulative": -103017.39938461538
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -1647.5520000000015,
        "ebit": -3014.2186666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1897.5520000000015,
        "cumulative": -7295.744000000002,
        "projectCumulative": -104914.95138461539
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1853.087999999998,
        "ebit": 486.4213333333312,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1603.087999999998,
        "cumulative": -5692.6560000000045,
        "projectCumulative": -103311.86338461538
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4653.599999999995,
        "ebit": 3286.933333333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4403.599999999995,
        "cumulative": -1289.0560000000096,
        "projectCumulative": -98908.26338461539
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 6520.6079999999965,
        "ebit": 5153.94133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6270.6079999999965,
        "cumulative": 4981.551999999987,
        "projectCumulative": -92637.6553846154
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7920.863999999998,
        "ebit": 6554.197333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7670.863999999998,
        "cumulative": 12652.415999999985,
        "projectCumulative": -84966.7913846154
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 21256.783999999985,
        "projectCumulative": -76362.4233846154
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 29861.151999999984,
        "projectCumulative": -67758.05538461539
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 38465.51999999998,
        "projectCumulative": -59153.6873846154
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 47069.88799999998,
        "projectCumulative": -50549.3193846154
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 55674.25599999998,
        "projectCumulative": -41944.9513846154
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 64278.62399999998,
        "projectCumulative": -33340.5833846154
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 72882.99199999998,
        "projectCumulative": -24736.215384615396
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 81487.35999999999,
        "projectCumulative": -16131.847384615394
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 90091.72799999999,
        "projectCumulative": -7527.479384615392
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 98696.09599999999,
        "projectCumulative": 1076.8886153846106
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 107300.46399999999,
        "projectCumulative": 9681.256615384613
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 115904.832,
        "projectCumulative": 18285.624615384615
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 124509.2,
        "projectCumulative": 26889.992615384617
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 133113.568,
        "projectCumulative": 35494.36061538462
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 141717.936,
        "projectCumulative": 44098.72861538461
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 150322.30399999997,
        "projectCumulative": 52703.096615384595
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 158926.67199999996,
        "projectCumulative": 61307.46461538458
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 167531.03999999995,
        "projectCumulative": 69911.83261538457
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 176135.40799999994,
        "projectCumulative": 78516.20061538456
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 184739.77599999993,
        "projectCumulative": 87120.56861538455
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 193344.1439999999,
        "projectCumulative": 95724.93661538453
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 201948.5119999999,
        "projectCumulative": 104329.30461538452
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 210552.8799999999,
        "projectCumulative": 112933.67261538451
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 219157.24799999988,
        "projectCumulative": 121538.0406153845
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 227761.61599999986,
        "projectCumulative": 130142.40861538448
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 236365.98399999985,
        "projectCumulative": 138746.77661538447
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 244970.35199999984,
        "projectCumulative": 147351.14461538446
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 253574.71999999983,
        "projectCumulative": 155955.51261538445
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 262179.0879999998,
        "projectCumulative": 164559.88061538443
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 270783.45599999983,
        "projectCumulative": 173164.24861538445
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 279387.82399999985,
        "projectCumulative": 181768.61661538447
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 287992.19199999986,
        "projectCumulative": 190372.98461538448
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 296596.5599999999,
        "projectCumulative": 198977.3526153845
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 305200.9279999999,
        "projectCumulative": 207581.72061538452
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 313805.2959999999,
        "projectCumulative": 216186.08861538453
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 322409.66399999993,
        "projectCumulative": 224790.45661538455
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 331014.03199999995,
        "projectCumulative": 233394.82461538457
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 339618.39999999997,
        "projectCumulative": 241999.19261538459
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 348222.768,
        "projectCumulative": 250603.5606153846
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 356827.136,
        "projectCumulative": 259207.92861538462
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 365431.504,
        "projectCumulative": 267812.29661538464
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 374035.87200000003,
        "projectCumulative": 276416.66461538465
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 382640.24000000005,
        "projectCumulative": 285021.03261538467
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 391244.60800000007,
        "projectCumulative": 293625.4006153847
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 399848.9760000001,
        "projectCumulative": 302229.7686153847
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 408453.3440000001,
        "projectCumulative": 310834.1366153847
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 417057.7120000001,
        "projectCumulative": 319438.50461538474
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 425662.08000000013,
        "projectCumulative": 328042.87261538475
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 434266.44800000015,
        "projectCumulative": 336647.24061538477
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 442870.81600000017,
        "projectCumulative": 345251.6086153848
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 451475.1840000002,
        "projectCumulative": 353855.9766153848
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 460079.5520000002,
        "projectCumulative": 362460.3446153848
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 468683.9200000002,
        "projectCumulative": 371064.71261538484
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8854.367999999999,
        "ebit": 7487.701333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8604.367999999999,
        "cumulative": 477288.28800000023,
        "projectCumulative": 379669.08061538485
      }
    ],
    "matureCash": 8604.367999999999
  }
}