{
  "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": "37",
    "abbr": "NC",
    "name": "North Carolina",
    "slug": "north-carolina",
    "region": "South",
    "population2025": 11197968,
    "population2024": 11052061,
    "populationChange": 145907,
    "populationGrowthPct": 1.3201791050556189,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.62,
        "hourly_mean": 36.81,
        "hourly_p25": 28.75,
        "hourly_p75": 43.79,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23600
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.02,
        "hourly_mean": 16.9,
        "hourly_p25": 14.28,
        "hourly_p75": 18.35,
        "employment": 50150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23983
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.97,
        "hourly_p25": 11.24,
        "hourly_p75": 16.52,
        "employment": 92230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23988
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.59,
        "hourly_mean": 14.96,
        "hourly_p25": 13.48,
        "hourly_p75": 16.9,
        "employment": 12050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23992
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.83,
        "hourly_mean": 24.38,
        "hourly_p25": 18.68,
        "hourly_p75": 29.18,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23996
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.59,
        "hourly_mean": 16.39,
        "hourly_p25": 14.06,
        "hourly_p75": 17.9,
        "employment": 53330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23998
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.47,
        "hourly_mean": 21,
        "hourly_p25": 14.07,
        "hourly_p75": 23.22,
        "employment": 8490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24020
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.09,
        "hourly_mean": 15.86,
        "hourly_p25": 13.16,
        "hourly_p75": 17.98,
        "employment": 13820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24350
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/north-carolina"
  },
  "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__north-carolina.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": 35.62
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.74
      }
    ],
    "hours": 520,
    "wages": 9770.4,
    "payroll": 11529.071999999998,
    "fixed": 16829.072,
    "depreciation": 1366.6666666666667,
    "training": 2660.5550769230767,
    "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",
        2660.5550769230767
      ]
    ],
    "openingTotal": 98160.55507692308,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6508.527999999998,
    "ebit": 5141.8613333333315,
    "breakEvenRevenue": 27569.301010101015,
    "breakEvenUnits": 3243.447177658943,
    "breakEvenDaily": 124.7479683714978,
    "breakEvenUtilization": 0.5197832015479076,
    "utilization": 0.6666666666666666,
    "peakDeficit": 12730.176000000005,
    "deficitMonth": 3,
    "buffer": 33658.144,
    "reserve": 46388.32000000001,
    "funding": 144548.87507692308,
    "payback": 22,
    "year1": {
      "revenue": 365268.8,
      "ebit": 22728.543999999973,
      "cash": 36128.54399999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7494.032000000001,
        "ebit": -8860.698666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7744.032000000001,
        "cumulative": -7744.032000000001,
        "projectCumulative": -105904.58707692308
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3993.3920000000016,
        "ebit": -5360.058666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4243.392000000002,
        "cumulative": -11987.424000000003,
        "projectCumulative": -110147.97907692307
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -492.7520000000022,
        "ebit": -1859.418666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -742.7520000000022,
        "cumulative": -12730.176000000005,
        "projectCumulative": -110890.73107692308
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2307.7599999999948,
        "ebit": 941.093333333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2057.7599999999948,
        "cumulative": -10672.41600000001,
        "projectCumulative": -108832.97107692309
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4174.767999999996,
        "ebit": 2808.1013333333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3924.7679999999964,
        "cumulative": -6747.648000000014,
        "projectCumulative": -104908.20307692309
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5575.023999999998,
        "ebit": 4208.357333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5325.023999999998,
        "cumulative": -1422.6240000000162,
        "projectCumulative": -99583.17907692309
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 4835.903999999982,
        "projectCumulative": -93324.6510769231
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 11094.43199999998,
        "projectCumulative": -87066.12307692309
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 17352.959999999977,
        "projectCumulative": -80807.5950769231
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 23611.487999999976,
        "projectCumulative": -74549.0670769231
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 29870.015999999974,
        "projectCumulative": -68290.5390769231
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 36128.54399999997,
        "projectCumulative": -62032.0110769231
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 42387.07199999997,
        "projectCumulative": -55773.483076923105
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 48645.59999999997,
        "projectCumulative": -49514.95507692311
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 54904.12799999997,
        "projectCumulative": -43256.42707692311
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 61162.655999999966,
        "projectCumulative": -36997.89907692311
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 67421.18399999996,
        "projectCumulative": -30739.37107692311
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 73679.71199999997,
        "projectCumulative": -24480.843076923105
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 79938.23999999996,
        "projectCumulative": -18222.315076923114
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 86196.76799999995,
        "projectCumulative": -11963.787076923123
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 92455.29599999994,
        "projectCumulative": -5705.259076923132
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 98713.82399999994,
        "projectCumulative": 553.2689230768592
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 104972.35199999993,
        "projectCumulative": 6811.79692307685
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 111230.87999999992,
        "projectCumulative": 13070.324923076842
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 117489.40799999991,
        "projectCumulative": 19328.852923076833
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 123747.9359999999,
        "projectCumulative": 25587.380923076824
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 130006.46399999989,
        "projectCumulative": 31845.908923076815
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 136264.99199999988,
        "projectCumulative": 38104.436923076806
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 142523.51999999987,
        "projectCumulative": 44362.9649230768
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 148782.04799999986,
        "projectCumulative": 50621.49292307679
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 155040.57599999986,
        "projectCumulative": 56880.02092307678
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 161299.10399999985,
        "projectCumulative": 63138.54892307677
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 167557.63199999984,
        "projectCumulative": 69397.07692307676
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 173816.15999999983,
        "projectCumulative": 75655.60492307675
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 180074.68799999982,
        "projectCumulative": 81914.13292307674
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 186333.2159999998,
        "projectCumulative": 88172.66092307674
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 192591.7439999998,
        "projectCumulative": 94431.18892307673
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 198850.2719999998,
        "projectCumulative": 100689.71692307672
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 205108.79999999978,
        "projectCumulative": 106948.24492307671
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 211367.32799999978,
        "projectCumulative": 113206.7729230767
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 217625.85599999977,
        "projectCumulative": 119465.30092307669
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 223884.38399999976,
        "projectCumulative": 125723.82892307668
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 230142.91199999975,
        "projectCumulative": 131982.35692307667
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 236401.43999999974,
        "projectCumulative": 138240.88492307666
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 242659.96799999973,
        "projectCumulative": 144499.41292307666
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 248918.49599999972,
        "projectCumulative": 150757.94092307665
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 255177.0239999997,
        "projectCumulative": 157016.46892307664
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 261435.5519999997,
        "projectCumulative": 163274.99692307663
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 267694.0799999997,
        "projectCumulative": 169533.52492307665
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 273952.6079999997,
        "projectCumulative": 175792.05292307664
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 280211.1359999997,
        "projectCumulative": 182050.58092307663
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 286469.6639999997,
        "projectCumulative": 188309.10892307662
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 292728.1919999997,
        "projectCumulative": 194567.6369230766
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 298986.7199999997,
        "projectCumulative": 200826.1649230766
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 305245.2479999997,
        "projectCumulative": 207084.6929230766
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 311503.77599999966,
        "projectCumulative": 213343.2209230766
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 317762.30399999965,
        "projectCumulative": 219601.74892307658
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 324020.83199999965,
        "projectCumulative": 225860.27692307657
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 330279.35999999964,
        "projectCumulative": 232118.80492307656
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6508.527999999998,
        "ebit": 5141.8613333333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6258.527999999998,
        "cumulative": 336537.8879999996,
        "projectCumulative": 238377.33292307655
      }
    ],
    "matureCash": 6258.527999999998
  }
}