{
  "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": "33",
    "abbr": "NH",
    "name": "New Hampshire",
    "slug": "new-hampshire",
    "region": "Northeast",
    "population2025": 1415342,
    "population2024": 1408518,
    "populationChange": 6824,
    "populationGrowthPct": 0.4844808515049204,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.19,
        "hourly_mean": 40.15,
        "hourly_p25": 32.52,
        "hourly_p75": 44.98,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20690
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.33,
        "hourly_mean": 20.19,
        "hourly_p25": 17.88,
        "hourly_p75": 22.52,
        "employment": 7190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21022
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.19,
        "hourly_mean": 15.44,
        "hourly_p25": 13.93,
        "hourly_p75": 17.37,
        "employment": 14540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21026
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.81,
        "hourly_mean": 16.56,
        "hourly_p25": 13.7,
        "hourly_p75": 18.63,
        "employment": 2370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21030
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.54,
        "hourly_mean": 27.62,
        "hourly_p25": 21.95,
        "hourly_p75": 31.41,
        "employment": 750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21034
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.82,
        "hourly_mean": 19.76,
        "hourly_p25": 16.98,
        "hourly_p75": 22.66,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21036
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.66,
        "hourly_mean": 18.84,
        "hourly_p25": 13.7,
        "hourly_p75": 22.33,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21055
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.99,
        "hourly_mean": 18.66,
        "hourly_p25": 16.34,
        "hourly_p75": 20.92,
        "employment": 1030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21317
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-hampshire"
  },
  "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__new-hampshire.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": 37.19
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 15.19
      }
    ],
    "hours": 520,
    "wages": 10538.8,
    "payroll": 12435.783999999998,
    "fixed": 17735.784,
    "depreciation": 1366.6666666666667,
    "training": 2869.7963076923074,
    "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",
        2869.7963076923074
      ]
    ],
    "openingTotal": 98369.7963076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5601.815999999999,
    "ebit": 4235.149333333332,
    "breakEvenRevenue": 28943.107070707076,
    "breakEvenUnits": 3405.0714200831853,
    "breakEvenDaily": 130.9642853878148,
    "breakEvenUtilization": 0.5456845224492284,
    "utilization": 0.6666666666666666,
    "peakDeficit": 15450.312000000004,
    "deficitMonth": 3,
    "buffer": 35471.568,
    "reserve": 50921.880000000005,
    "funding": 149291.6763076923,
    "payback": 26,
    "year1": {
      "revenue": 365268.8,
      "ebit": 11847.999999999975,
      "cash": 25247.999999999978
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8400.744,
        "ebit": -9767.410666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8650.744,
        "cumulative": -8650.744,
        "projectCumulative": -107020.54030769231
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4900.104000000001,
        "ebit": -6266.770666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5150.104000000001,
        "cumulative": -13800.848000000002,
        "projectCumulative": -112170.6443076923
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1399.4640000000018,
        "ebit": -2766.1306666666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1649.4640000000018,
        "cumulative": -15450.312000000004,
        "projectCumulative": -113820.10830769231
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1401.0479999999952,
        "ebit": 34.381333333328485,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1151.0479999999952,
        "cumulative": -14299.264000000008,
        "projectCumulative": -112669.06030769231
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3268.055999999997,
        "ebit": 1901.3893333333301,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3018.055999999997,
        "cumulative": -11281.208000000011,
        "projectCumulative": -109651.00430769232
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4668.311999999998,
        "ebit": 3301.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4418.311999999998,
        "cumulative": -6862.896000000013,
        "projectCumulative": -105232.69230769231
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": -1511.0800000000145,
        "projectCumulative": -99880.87630769232
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 3840.7359999999844,
        "projectCumulative": -94529.06030769231
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 9192.551999999983,
        "projectCumulative": -89177.24430769232
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 14544.367999999982,
        "projectCumulative": -83825.42830769232
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 19896.18399999998,
        "projectCumulative": -78473.61230769232
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 25247.999999999978,
        "projectCumulative": -73121.79630769233
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 30599.815999999977,
        "projectCumulative": -67769.98030769233
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 35951.631999999976,
        "projectCumulative": -62418.16430769233
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 41303.447999999975,
        "projectCumulative": -57066.34830769233
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 46655.263999999974,
        "projectCumulative": -51714.53230769233
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 52007.07999999997,
        "projectCumulative": -46362.71630769233
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 57358.89599999997,
        "projectCumulative": -41010.90030769233
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 62710.71199999997,
        "projectCumulative": -35659.084307692334
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 68062.52799999996,
        "projectCumulative": -30307.268307692342
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 73414.34399999995,
        "projectCumulative": -24955.45230769235
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 78766.15999999995,
        "projectCumulative": -19603.63630769236
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 84117.97599999994,
        "projectCumulative": -14251.820307692367
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 89469.79199999993,
        "projectCumulative": -8900.004307692376
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 94821.60799999992,
        "projectCumulative": -3548.188307692384
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 100173.42399999991,
        "projectCumulative": 1803.6276923076075
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 105525.2399999999,
        "projectCumulative": 7155.443692307599
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 110877.0559999999,
        "projectCumulative": 12507.25969230759
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 116228.87199999989,
        "projectCumulative": 17859.075692307582
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 121580.68799999988,
        "projectCumulative": 23210.891692307574
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 126932.50399999987,
        "projectCumulative": 28562.707692307566
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 132284.31999999986,
        "projectCumulative": 33914.52369230756
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 137636.13599999985,
        "projectCumulative": 39266.33969230755
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 142987.95199999984,
        "projectCumulative": 44618.15569230754
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 148339.76799999984,
        "projectCumulative": 49969.97169230753
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 153691.58399999983,
        "projectCumulative": 55321.787692307524
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 159043.39999999982,
        "projectCumulative": 60673.603692307515
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 164395.2159999998,
        "projectCumulative": 66025.4196923075
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 169747.0319999998,
        "projectCumulative": 71377.2356923075
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 175098.8479999998,
        "projectCumulative": 76729.05169230749
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 180450.6639999998,
        "projectCumulative": 82080.86769230748
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 185802.47999999978,
        "projectCumulative": 87432.68369230747
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 191154.29599999977,
        "projectCumulative": 92784.49969230747
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 196506.11199999976,
        "projectCumulative": 98136.31569230746
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 201857.92799999975,
        "projectCumulative": 103488.13169230745
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 207209.74399999974,
        "projectCumulative": 108839.94769230744
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 212561.55999999974,
        "projectCumulative": 114191.76369230743
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 217913.37599999973,
        "projectCumulative": 119543.57969230742
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 223265.19199999972,
        "projectCumulative": 124895.39569230741
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 228617.0079999997,
        "projectCumulative": 130247.2116923074
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 233968.8239999997,
        "projectCumulative": 135599.0276923074
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 239320.6399999997,
        "projectCumulative": 140950.8436923074
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 244672.45599999969,
        "projectCumulative": 146302.65969230738
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 250024.27199999968,
        "projectCumulative": 151654.47569230737
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 255376.08799999967,
        "projectCumulative": 157006.29169230736
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 260727.90399999966,
        "projectCumulative": 162358.10769230736
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 266079.7199999997,
        "projectCumulative": 167709.92369230738
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 271431.5359999997,
        "projectCumulative": 173061.73969230737
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 276783.35199999966,
        "projectCumulative": 178413.55569230736
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5601.815999999999,
        "ebit": 4235.149333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5351.815999999999,
        "cumulative": 282135.16799999966,
        "projectCumulative": 183765.37169230735
      }
    ],
    "matureCash": 5351.815999999999
  }
}