{
  "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": "38",
    "abbr": "ND",
    "name": "North Dakota",
    "slug": "north-dakota",
    "region": "Midwest",
    "population2025": 799358,
    "population2024": 793387,
    "populationChange": 5971,
    "populationGrowthPct": 0.752596147907636,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.72,
        "hourly_mean": 34.22,
        "hourly_p25": 24.14,
        "hourly_p75": 42.36,
        "employment": 950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24382
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.53,
        "hourly_mean": 17.64,
        "hourly_p25": 14.62,
        "hourly_p75": 18.32,
        "employment": 4490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24679
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.46,
        "hourly_mean": 15.03,
        "hourly_p25": 13.8,
        "hourly_p75": 16.95,
        "employment": 11470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24683
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.41,
        "hourly_mean": 14.76,
        "hourly_p25": 12.6,
        "hourly_p75": 17.16,
        "employment": 800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24687
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.06,
        "hourly_mean": 27.03,
        "hourly_p25": 21.36,
        "hourly_p75": 31.54,
        "employment": 490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24691
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.15,
        "hourly_mean": 19.34,
        "hourly_p25": 17.05,
        "hourly_p75": 22.21,
        "employment": 6720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24693
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.76,
        "hourly_mean": 21.06,
        "hourly_p25": 14.67,
        "hourly_p75": 25.71,
        "employment": 870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24712
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.93,
        "hourly_mean": 18.53,
        "hourly_p25": 16.58,
        "hourly_p75": 20.56,
        "employment": 1330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24933
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/north-dakota"
  },
  "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-dakota.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": 34.72
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 14.46
      }
    ],
    "hours": 520,
    "wages": 9950.4,
    "payroll": 11741.472,
    "fixed": 17041.472,
    "depreciation": 1366.6666666666667,
    "training": 2709.5704615384616,
    "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",
        2709.5704615384616
      ]
    ],
    "openingTotal": 98209.57046153846,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6296.127999999997,
    "ebit": 4929.46133333333,
    "breakEvenRevenue": 27891.1191919192,
    "breakEvenUnits": 3281.308140225788,
    "breakEvenDaily": 126.20415923945339,
    "breakEvenUtilization": 0.5258506634977225,
    "utilization": 0.6666666666666666,
    "peakDeficit": 13367.37600000001,
    "deficitMonth": 3,
    "buffer": 34082.944,
    "reserve": 47450.320000000014,
    "funding": 145659.89046153848,
    "payback": 23,
    "year1": {
      "revenue": 365268.8,
      "ebit": 20179.743999999955,
      "cash": 33579.743999999955
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7706.4320000000025,
        "ebit": -9073.098666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7956.4320000000025,
        "cumulative": -7956.4320000000025,
        "projectCumulative": -106166.00246153846
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4205.792000000003,
        "ebit": -5572.45866666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4455.792000000003,
        "cumulative": -12412.224000000006,
        "projectCumulative": -110621.79446153846
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -705.1520000000037,
        "ebit": -2071.8186666666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -955.1520000000037,
        "cumulative": -13367.37600000001,
        "projectCumulative": -111576.94646153846
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2095.3599999999933,
        "ebit": 728.6933333333266,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1845.3599999999933,
        "cumulative": -11522.016000000016,
        "projectCumulative": -109731.58646153848
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3962.367999999995,
        "ebit": 2595.701333333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3712.367999999995,
        "cumulative": -7809.648000000021,
        "projectCumulative": -106019.21846153848
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5362.623999999996,
        "ebit": 3995.957333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5112.623999999996,
        "cumulative": -2697.024000000025,
        "projectCumulative": -100906.59446153848
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 3349.103999999972,
        "projectCumulative": -94860.46646153848
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 9395.231999999969,
        "projectCumulative": -88814.33846153849
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 15441.359999999966,
        "projectCumulative": -82768.21046153849
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 21487.48799999996,
        "projectCumulative": -76722.08246153849
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 27533.615999999958,
        "projectCumulative": -70675.9544615385
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 33579.743999999955,
        "projectCumulative": -64629.826461538505
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 39625.87199999995,
        "projectCumulative": -58583.69846153851
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 45671.99999999995,
        "projectCumulative": -52537.57046153851
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 51718.127999999946,
        "projectCumulative": -46491.442461538514
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 57764.25599999994,
        "projectCumulative": -40445.31446153852
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 63810.38399999994,
        "projectCumulative": -34399.18646153852
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 69856.51199999993,
        "projectCumulative": -28353.05846153853
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 75902.63999999993,
        "projectCumulative": -22306.930461538534
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 81948.76799999992,
        "projectCumulative": -16260.802461538537
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 87994.89599999992,
        "projectCumulative": -10214.67446153854
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 94041.02399999992,
        "projectCumulative": -4168.546461538543
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 100087.15199999991,
        "projectCumulative": 1877.5815384614543
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 106133.27999999991,
        "projectCumulative": 7923.709538461451
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 112179.40799999991,
        "projectCumulative": 13969.837538461448
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 118225.5359999999,
        "projectCumulative": 20015.965538461445
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 124271.6639999999,
        "projectCumulative": 26062.093538461442
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 130317.7919999999,
        "projectCumulative": 32108.22153846144
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 136363.9199999999,
        "projectCumulative": 38154.349538461436
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 142410.0479999999,
        "projectCumulative": 44200.47753846143
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 148456.1759999999,
        "projectCumulative": 50246.60553846143
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 154502.3039999999,
        "projectCumulative": 56292.73353846143
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 160548.43199999988,
        "projectCumulative": 62338.861538461424
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 166594.55999999988,
        "projectCumulative": 68384.98953846142
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 172640.68799999988,
        "projectCumulative": 74431.11753846142
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 178686.81599999988,
        "projectCumulative": 80477.24553846141
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 184732.94399999987,
        "projectCumulative": 86523.37353846141
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 190779.07199999987,
        "projectCumulative": 92569.50153846141
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 196825.19999999987,
        "projectCumulative": 98615.6295384614
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 202871.32799999986,
        "projectCumulative": 104661.7575384614
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 208917.45599999986,
        "projectCumulative": 110707.8855384614
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 214963.58399999986,
        "projectCumulative": 116754.0135384614
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 221009.71199999985,
        "projectCumulative": 122800.1415384614
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 227055.83999999985,
        "projectCumulative": 128846.26953846139
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 233101.96799999985,
        "projectCumulative": 134892.39753846137
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 239148.09599999984,
        "projectCumulative": 140938.5255384614
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 245194.22399999984,
        "projectCumulative": 146984.65353846137
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 251240.35199999984,
        "projectCumulative": 153030.7815384614
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 257286.47999999984,
        "projectCumulative": 159076.90953846136
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 263332.60799999983,
        "projectCumulative": 165123.0375384614
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 269378.7359999998,
        "projectCumulative": 171169.16553846136
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 275424.8639999998,
        "projectCumulative": 177215.29353846138
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 281470.99199999985,
        "projectCumulative": 183261.4215384614
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 287517.1199999999,
        "projectCumulative": 189307.54953846143
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 293563.2479999999,
        "projectCumulative": 195353.67753846146
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 299609.37599999993,
        "projectCumulative": 201399.80553846149
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 305655.50399999996,
        "projectCumulative": 207445.9335384615
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 311701.632,
        "projectCumulative": 213492.06153846154
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 317747.76,
        "projectCumulative": 219538.18953846156
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6296.127999999997,
        "ebit": 4929.46133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6046.127999999997,
        "cumulative": 323793.88800000004,
        "projectCumulative": 225584.3175384616
      }
    ],
    "matureCash": 6046.127999999997
  }
}