{
  "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": "32",
    "abbr": "NV",
    "name": "Nevada",
    "slug": "nevada",
    "region": "West",
    "population2025": 3282188,
    "population2024": 3253543,
    "populationChange": 28645,
    "populationGrowthPct": 0.8804248168842399,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.4,
        "hourly_mean": 37.28,
        "hourly_p25": 29.16,
        "hourly_p75": 39.29,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19986
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.56,
        "hourly_mean": 20.26,
        "hourly_p25": 17.56,
        "hourly_p75": 22.68,
        "employment": 27250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20332
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.36,
        "hourly_mean": 15.78,
        "hourly_p25": 13.48,
        "hourly_p75": 17.26,
        "employment": 45850,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20337
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.79,
        "hourly_mean": 17.51,
        "hourly_p25": 14.03,
        "hourly_p75": 20.67,
        "employment": 11360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20341
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.08,
        "hourly_mean": 25.14,
        "hourly_p25": 19.92,
        "hourly_p75": 28.77,
        "employment": 4100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20345
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.47,
        "hourly_mean": 19.16,
        "hourly_p25": 15.12,
        "hourly_p75": 23.11,
        "employment": 32830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20347
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.27,
        "hourly_mean": 18.67,
        "hourly_p25": 14.14,
        "hourly_p75": 18.06,
        "employment": 1940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20372
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16.46,
        "hourly_p25": 12.68,
        "hourly_p75": 18.06,
        "employment": 3790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20657
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nevada"
  },
  "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__nevada.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": 31.4
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 15.36
      }
    ],
    "hours": 520,
    "wages": 9912,
    "payroll": 11696.16,
    "fixed": 16996.16,
    "depreciation": 1366.6666666666667,
    "training": 2699.113846153846,
    "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",
        2699.113846153846
      ]
    ],
    "openingTotal": 98199.11384615385,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6341.439999999999,
    "ebit": 4974.773333333332,
    "breakEvenRevenue": 27822.46464646465,
    "breakEvenUnits": 3273.231134878194,
    "breakEvenDaily": 125.89350518762285,
    "breakEvenUtilization": 0.5245562716150952,
    "utilization": 0.6666666666666666,
    "peakDeficit": 13231.440000000004,
    "deficitMonth": 3,
    "buffer": 33992.32,
    "reserve": 47223.76,
    "funding": 145422.87384615385,
    "payback": 23,
    "year1": {
      "revenue": 365268.8,
      "ebit": 20723.487999999976,
      "cash": 34123.487999999976
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7661.120000000001,
        "ebit": -9027.786666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7911.120000000001,
        "cumulative": -7911.120000000001,
        "projectCumulative": -106110.23384615385
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4160.480000000001,
        "ebit": -5527.146666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4410.480000000001,
        "cumulative": -12321.600000000002,
        "projectCumulative": -110520.71384615386
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -659.840000000002,
        "ebit": -2026.5066666666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -909.840000000002,
        "cumulative": -13231.440000000004,
        "projectCumulative": -111430.55384615385
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2140.671999999995,
        "ebit": 774.0053333333283,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1890.671999999995,
        "cumulative": -11340.76800000001,
        "projectCumulative": -109539.88184615386
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4007.6799999999967,
        "ebit": 2641.0133333333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3757.6799999999967,
        "cumulative": -7583.0880000000125,
        "projectCumulative": -105782.20184615387
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5407.935999999998,
        "ebit": 4041.269333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5157.935999999998,
        "cumulative": -2425.1520000000146,
        "projectCumulative": -100624.26584615387
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 3666.287999999984,
        "projectCumulative": -94532.82584615386
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 9757.727999999983,
        "projectCumulative": -88441.38584615386
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 15849.167999999981,
        "projectCumulative": -82349.94584615387
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 21940.60799999998,
        "projectCumulative": -76258.50584615387
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 28032.047999999977,
        "projectCumulative": -70167.06584615387
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 34123.487999999976,
        "projectCumulative": -64075.625846153875
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 40214.92799999997,
        "projectCumulative": -57984.18584615388
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 46306.36799999997,
        "projectCumulative": -51892.74584615388
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 52397.807999999975,
        "projectCumulative": -45801.305846153875
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 58489.24799999998,
        "projectCumulative": -39709.86584615387
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 64580.68799999998,
        "projectCumulative": -33618.42584615387
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 70672.12799999998,
        "projectCumulative": -27526.985846153868
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 76763.56799999998,
        "projectCumulative": -21435.545846153866
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 82855.00799999999,
        "projectCumulative": -15344.105846153863
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 88946.44799999999,
        "projectCumulative": -9252.665846153861
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 95037.88799999999,
        "projectCumulative": -3161.2258461538586
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 101129.328,
        "projectCumulative": 2930.2141538461437
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 107220.768,
        "projectCumulative": 9021.654153846146
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 113312.208,
        "projectCumulative": 15113.094153846148
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 119403.648,
        "projectCumulative": 21204.53415384615
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 125495.088,
        "projectCumulative": 27295.974153846153
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 131586.528,
        "projectCumulative": 33387.41415384614
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 137677.968,
        "projectCumulative": 39478.85415384614
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 143769.408,
        "projectCumulative": 45570.294153846145
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 149860.848,
        "projectCumulative": 51661.73415384615
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 155952.288,
        "projectCumulative": 57753.17415384615
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 162043.728,
        "projectCumulative": 63844.61415384615
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 168135.168,
        "projectCumulative": 69936.05415384615
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 174226.608,
        "projectCumulative": 76027.49415384616
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 180318.048,
        "projectCumulative": 82118.93415384616
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 186409.488,
        "projectCumulative": 88210.37415384616
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 192500.928,
        "projectCumulative": 94301.81415384616
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 198592.36800000002,
        "projectCumulative": 100393.25415384617
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 204683.80800000002,
        "projectCumulative": 106484.69415384617
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 210775.24800000002,
        "projectCumulative": 112576.13415384617
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 216866.68800000002,
        "projectCumulative": 118667.57415384617
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 222958.12800000003,
        "projectCumulative": 124759.01415384618
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 229049.56800000003,
        "projectCumulative": 130850.45415384618
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 235141.00800000003,
        "projectCumulative": 136941.8941538462
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 241232.44800000003,
        "projectCumulative": 143033.3341538462
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 247323.88800000004,
        "projectCumulative": 149124.7741538462
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 253415.32800000004,
        "projectCumulative": 155216.2141538462
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 259506.76800000004,
        "projectCumulative": 161307.6541538462
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 265598.20800000004,
        "projectCumulative": 167399.0941538462
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 271689.64800000004,
        "projectCumulative": 173490.5341538462
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 277781.08800000005,
        "projectCumulative": 179581.9741538462
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 283872.52800000005,
        "projectCumulative": 185673.4141538462
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 289963.96800000005,
        "projectCumulative": 191764.85415384622
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 296055.40800000005,
        "projectCumulative": 197856.29415384622
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 302146.84800000006,
        "projectCumulative": 203947.73415384622
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 308238.28800000006,
        "projectCumulative": 210039.17415384622
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 314329.72800000006,
        "projectCumulative": 216130.61415384623
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 320421.16800000006,
        "projectCumulative": 222222.05415384623
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6341.439999999999,
        "ebit": 4974.773333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6091.439999999999,
        "cumulative": 326512.60800000007,
        "projectCumulative": 228313.49415384623
      }
    ],
    "matureCash": 6091.439999999999
  }
}