{
  "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": "31",
    "abbr": "NE",
    "name": "Nebraska",
    "slug": "nebraska",
    "region": "Midwest",
    "population2025": 2018006,
    "population2024": 2005591,
    "populationChange": 12415,
    "populationGrowthPct": 0.6190195309013546,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.06,
        "hourly_mean": 31.72,
        "hourly_p25": 27.43,
        "hourly_p75": 33.8,
        "employment": 2050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19294
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.81,
        "hourly_mean": 17.88,
        "hourly_p25": 16.25,
        "hourly_p75": 20.44,
        "employment": 4750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19643
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.94,
        "hourly_mean": 14.86,
        "hourly_p25": 13.56,
        "hourly_p75": 16.54,
        "employment": 30060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19647
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.3,
        "hourly_mean": 15.32,
        "hourly_p25": 13.5,
        "hourly_p75": 17.25,
        "employment": 2170,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19651
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.5,
        "hourly_mean": 25.04,
        "hourly_p25": 21.47,
        "hourly_p75": 28.38,
        "employment": 1260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19655
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.95,
        "hourly_p25": 15,
        "hourly_p75": 20.31,
        "employment": 12860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19657
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.5,
        "hourly_mean": 21.08,
        "hourly_p25": 14.6,
        "hourly_p75": 23.98,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19676
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.87,
        "hourly_mean": 18.92,
        "hourly_p25": 15.79,
        "hourly_p75": 21.99,
        "employment": 4570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19953
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nebraska"
  },
  "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__nebraska.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": 29.06
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.94
      }
    ],
    "hours": 520,
    "wages": 9063.2,
    "payroll": 10694.576000000001,
    "fixed": 15994.576000000001,
    "depreciation": 1366.6666666666667,
    "training": 2467.979076923077,
    "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",
        2467.979076923077
      ]
    ],
    "openingTotal": 97967.97907692307,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7343.023999999998,
    "ebit": 5976.357333333331,
    "breakEvenRevenue": 26304.913131313137,
    "breakEvenUnits": 3094.6956625074276,
    "breakEvenDaily": 119.02675625028567,
    "breakEvenUtilization": 0.49594481770952364,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10318.432000000004,
    "deficitMonth": 2,
    "buffer": 31989.152000000002,
    "reserve": 42307.584,
    "funding": 140275.56307692308,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 32742.49599999996,
      "cash": 46142.49599999996
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6659.536000000002,
        "ebit": -8026.202666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6909.536000000002,
        "cumulative": -6909.536000000002,
        "projectCumulative": -104877.51507692308
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3158.8960000000025,
        "ebit": -4525.562666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3408.8960000000025,
        "cumulative": -10318.432000000004,
        "projectCumulative": -108286.41107692308
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 341.74399999999696,
        "ebit": -1024.9226666666698,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 91.74399999999696,
        "cumulative": -10226.688000000007,
        "projectCumulative": -108194.66707692308
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3142.255999999994,
        "ebit": 1775.5893333333272,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2892.255999999994,
        "cumulative": -7334.432000000013,
        "projectCumulative": -105302.41107692309
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5009.263999999996,
        "ebit": 3642.5973333333286,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4759.263999999996,
        "cumulative": -2575.168000000018,
        "projectCumulative": -100543.1470769231
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6409.519999999997,
        "ebit": 5042.85333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6159.519999999997,
        "cumulative": 3584.351999999979,
        "projectCumulative": -94383.62707692309
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 10677.375999999977,
        "projectCumulative": -87290.6030769231
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 17770.399999999972,
        "projectCumulative": -80197.57907692311
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 24863.42399999997,
        "projectCumulative": -73104.5550769231
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 31956.447999999968,
        "projectCumulative": -66011.5310769231
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 39049.471999999965,
        "projectCumulative": -58918.50707692311
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 46142.49599999996,
        "projectCumulative": -51825.48307692311
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 53235.51999999996,
        "projectCumulative": -44732.459076923114
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 60328.54399999996,
        "projectCumulative": -37639.43507692312
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 67421.56799999996,
        "projectCumulative": -30546.41107692312
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 74514.59199999995,
        "projectCumulative": -23453.38707692313
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 81607.61599999995,
        "projectCumulative": -16360.363076923124
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 88700.63999999996,
        "projectCumulative": -9267.33907692312
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 95793.66399999996,
        "projectCumulative": -2174.3150769231142
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 102886.68799999997,
        "projectCumulative": 4918.708923076891
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 109979.71199999997,
        "projectCumulative": 12011.732923076896
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 117072.73599999998,
        "projectCumulative": 19104.7569230769
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 124165.75999999998,
        "projectCumulative": 26197.780923076905
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 131258.78399999999,
        "projectCumulative": 33290.80492307691
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 138351.808,
        "projectCumulative": 40383.828923076915
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 145444.832,
        "projectCumulative": 47476.85292307692
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 152537.856,
        "projectCumulative": 54569.876923076925
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 159630.88,
        "projectCumulative": 61662.90092307693
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 166723.904,
        "projectCumulative": 68755.92492307693
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 173816.928,
        "projectCumulative": 75848.94892307694
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 180909.95200000002,
        "projectCumulative": 82941.97292307694
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 188002.97600000002,
        "projectCumulative": 90034.99692307695
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 195096.00000000003,
        "projectCumulative": 97128.02092307695
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 202189.02400000003,
        "projectCumulative": 104221.04492307696
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 209282.04800000004,
        "projectCumulative": 111314.06892307696
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 216375.07200000004,
        "projectCumulative": 118407.09292307697
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 223468.09600000005,
        "projectCumulative": 125500.11692307697
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 230561.12000000005,
        "projectCumulative": 132593.14092307698
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 237654.14400000006,
        "projectCumulative": 139686.16492307698
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 244747.16800000006,
        "projectCumulative": 146779.188923077
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 251840.19200000007,
        "projectCumulative": 153872.212923077
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 258933.21600000007,
        "projectCumulative": 160965.236923077
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 266026.24000000005,
        "projectCumulative": 168058.26092307697
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 273119.264,
        "projectCumulative": 175151.28492307695
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 280212.288,
        "projectCumulative": 182244.30892307693
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 287305.312,
        "projectCumulative": 189337.3329230769
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 294398.33599999995,
        "projectCumulative": 196430.35692307688
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 301491.3599999999,
        "projectCumulative": 203523.38092307685
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 308584.3839999999,
        "projectCumulative": 210616.40492307683
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 315677.4079999999,
        "projectCumulative": 217709.4289230768
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 322770.43199999986,
        "projectCumulative": 224802.45292307678
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 329863.45599999983,
        "projectCumulative": 231895.47692307676
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 336956.4799999998,
        "projectCumulative": 238988.50092307673
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 344049.5039999998,
        "projectCumulative": 246081.5249230767
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 351142.52799999976,
        "projectCumulative": 253174.54892307668
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 358235.55199999973,
        "projectCumulative": 260267.57292307666
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 365328.5759999997,
        "projectCumulative": 267360.59692307666
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 372421.5999999997,
        "projectCumulative": 274453.62092307664
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 379514.62399999966,
        "projectCumulative": 281546.6449230766
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7343.023999999998,
        "ebit": 5976.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7093.023999999998,
        "cumulative": 386607.64799999964,
        "projectCumulative": 288639.6689230766
      }
    ],
    "matureCash": 7093.023999999998
  }
}