{
  "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": "36",
    "abbr": "NY",
    "name": "New York",
    "slug": "new-york",
    "region": "Northeast",
    "population2025": 20002427,
    "population2024": 20001419,
    "populationChange": 1008,
    "populationGrowthPct": 0.0050396424373655435,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 40.48,
        "hourly_mean": 45.31,
        "hourly_p25": 34.82,
        "hourly_p75": 50.38,
        "employment": 8000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22791
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21,
        "hourly_mean": 20.75,
        "hourly_p25": 17.84,
        "hourly_p75": 22.37,
        "employment": 71530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23185
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.75,
        "hourly_p25": 16.51,
        "hourly_p75": 17.86,
        "employment": 168620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23190
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.04,
        "hourly_mean": 18.14,
        "hourly_p25": 16.58,
        "hourly_p75": 18.44,
        "employment": 30680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23194
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 29.12,
        "hourly_mean": 29.87,
        "hourly_p25": 23.18,
        "hourly_p75": 35.4,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23198
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 20.02,
        "hourly_mean": 21.55,
        "hourly_p25": 17.48,
        "hourly_p75": 24.09,
        "employment": 195250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23200
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.19,
        "hourly_mean": 24.06,
        "hourly_p25": 16.63,
        "hourly_p75": 28.04,
        "employment": 20740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23225
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.94,
        "hourly_mean": 21.95,
        "hourly_p25": 17.08,
        "hourly_p75": 23.66,
        "employment": 20390,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23563
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-york"
  },
  "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-york.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": 40.48
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.95
      }
    ],
    "hours": 520,
    "wages": 11637.599999999999,
    "payroll": 13732.367999999997,
    "fixed": 19032.367999999995,
    "depreciation": 1366.6666666666667,
    "training": 3169.0079999999994,
    "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",
        3169.0079999999994
      ]
    ],
    "openingTotal": 98669.008,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4305.232000000004,
    "ebit": 2938.5653333333366,
    "breakEvenRevenue": 30907.628282828282,
    "breakEvenUnits": 3636.1915626856803,
    "breakEvenDaily": 139.85352164175694,
    "breakEvenUtilization": 0.5827230068406539,
    "utilization": 0.6666666666666666,
    "peakDeficit": 19485.59999999999,
    "deficitMonth": 4,
    "buffer": 38064.73599999999,
    "reserve": 57550.33599999998,
    "funding": 156219.34399999998,
    "payback": 34,
    "year1": {
      "revenue": 365268.8,
      "ebit": -3711.0079999999707,
      "cash": 9688.992000000035
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9697.327999999996,
        "ebit": -11063.994666666662,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9947.327999999996,
        "cumulative": -9947.327999999996,
        "projectCumulative": -108616.336
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -6196.6879999999965,
        "ebit": -7563.354666666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6446.6879999999965,
        "cumulative": -16394.015999999992,
        "projectCumulative": -115063.02399999999
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2696.047999999997,
        "ebit": -4062.714666666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2946.047999999997,
        "cumulative": -19340.06399999999,
        "projectCumulative": -118009.07199999999
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 104.46399999999994,
        "ebit": -1262.2026666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -145.53600000000006,
        "cumulative": -19485.59999999999,
        "projectCumulative": -118154.608
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 1971.4720000000016,
        "ebit": 604.8053333333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1721.4720000000016,
        "cumulative": -17764.12799999999,
        "projectCumulative": -116433.136
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3371.728000000003,
        "ebit": 2005.061333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3121.728000000003,
        "cumulative": -14642.399999999987,
        "projectCumulative": -113311.408
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": -10587.167999999983,
        "projectCumulative": -109256.17599999998
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": -6531.93599999998,
        "projectCumulative": -105200.94399999999
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": -2476.703999999976,
        "projectCumulative": -101145.71199999997
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 1578.5280000000275,
        "projectCumulative": -97090.47999999998
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 5633.760000000031,
        "projectCumulative": -93035.24799999996
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 9688.992000000035,
        "projectCumulative": -88980.01599999997
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 13744.224000000038,
        "projectCumulative": -84924.78399999996
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 17799.456000000042,
        "projectCumulative": -80869.55199999997
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 21854.688000000046,
        "projectCumulative": -76814.31999999995
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 25909.92000000005,
        "projectCumulative": -72759.08799999996
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 29965.152000000053,
        "projectCumulative": -68703.85599999994
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 34020.38400000006,
        "projectCumulative": -64648.623999999945
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 38075.61600000006,
        "projectCumulative": -60593.39199999994
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 42130.84800000006,
        "projectCumulative": -56538.15999999994
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 46186.08000000007,
        "projectCumulative": -52482.927999999934
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 50241.31200000007,
        "projectCumulative": -48427.69599999993
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 54296.544000000074,
        "projectCumulative": -44372.46399999993
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 58351.77600000008,
        "projectCumulative": -40317.23199999992
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 62407.00800000008,
        "projectCumulative": -36261.99999999992
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 66462.24000000008,
        "projectCumulative": -32206.767999999924
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 70517.47200000008,
        "projectCumulative": -28151.53599999992
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 74572.70400000009,
        "projectCumulative": -24096.303999999916
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 78627.93600000009,
        "projectCumulative": -20041.071999999913
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 82683.16800000009,
        "projectCumulative": -15985.83999999991
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 86738.4000000001,
        "projectCumulative": -11930.607999999906
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 90793.6320000001,
        "projectCumulative": -7875.375999999902
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 94848.8640000001,
        "projectCumulative": -3820.1439999998984
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 98904.0960000001,
        "projectCumulative": 235.08800000010524
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 102959.32800000011,
        "projectCumulative": 4290.320000000109
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 107014.56000000011,
        "projectCumulative": 8345.552000000112
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 111069.79200000012,
        "projectCumulative": 12400.784000000116
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 115125.02400000012,
        "projectCumulative": 16456.01600000012
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 119180.25600000012,
        "projectCumulative": 20511.248000000123
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 123235.48800000013,
        "projectCumulative": 24566.480000000127
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 127290.72000000013,
        "projectCumulative": 28621.71200000013
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 131345.95200000014,
        "projectCumulative": 32676.944000000134
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 135401.18400000012,
        "projectCumulative": 36732.17600000012
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 139456.41600000014,
        "projectCumulative": 40787.40800000014
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 143511.64800000016,
        "projectCumulative": 44842.64000000016
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 147566.88000000018,
        "projectCumulative": 48897.87200000018
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 151622.1120000002,
        "projectCumulative": 52953.104000000196
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 155677.34400000022,
        "projectCumulative": 57008.336000000214
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 159732.57600000023,
        "projectCumulative": 61063.56800000023
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 163787.80800000025,
        "projectCumulative": 65118.80000000025
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 167843.04000000027,
        "projectCumulative": 69174.03200000027
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 171898.2720000003,
        "projectCumulative": 73229.26400000029
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 175953.5040000003,
        "projectCumulative": 77284.4960000003
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 180008.73600000032,
        "projectCumulative": 81339.72800000032
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 184063.96800000034,
        "projectCumulative": 85394.96000000034
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 188119.20000000036,
        "projectCumulative": 89450.19200000036
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 192174.43200000038,
        "projectCumulative": 93505.42400000038
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 196229.6640000004,
        "projectCumulative": 97560.6560000004
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 200284.89600000042,
        "projectCumulative": 101615.88800000041
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4305.232000000004,
        "ebit": 2938.5653333333366,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4055.2320000000036,
        "cumulative": 204340.12800000043,
        "projectCumulative": 105671.12000000043
      }
    ],
    "matureCash": 4055.2320000000036
  }
}