{
  "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": "39",
    "abbr": "OH",
    "name": "Ohio",
    "slug": "ohio",
    "region": "Midwest",
    "population2025": 11900510,
    "population2024": 11860621,
    "populationChange": 39889,
    "populationGrowthPct": 0.3363145993789063,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.28,
        "hourly_mean": 32.41,
        "hourly_p25": 26.44,
        "hourly_p75": 36.73,
        "employment": 8570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24967
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.09,
        "hourly_mean": 16.96,
        "hourly_p25": 14.19,
        "hourly_p75": 18.23,
        "employment": 46910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25359
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.67,
        "hourly_mean": 13.9,
        "hourly_p25": 12.89,
        "hourly_p75": 14.39,
        "employment": 163560,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25364
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.19,
        "hourly_mean": 14.65,
        "hourly_p25": 12.72,
        "hourly_p75": 16.57,
        "employment": 14380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25368
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.17,
        "hourly_mean": 23.43,
        "hourly_p25": 18.37,
        "hourly_p75": 28,
        "employment": 5730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25372
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 18.06,
        "hourly_p25": 14.8,
        "hourly_p75": 20.56,
        "employment": 72540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25374
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.43,
        "hourly_mean": 21.48,
        "hourly_p25": 13.47,
        "hourly_p75": 27.81,
        "employment": 12890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25401
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.94,
        "hourly_mean": 17.13,
        "hourly_p25": 14.13,
        "hourly_p75": 18.9,
        "employment": 13750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25738
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/ohio"
  },
  "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__ohio.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": 30.28
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.67
      }
    ],
    "hours": 520,
    "wages": 9101.6,
    "payroll": 10739.887999999999,
    "fixed": 16039.887999999999,
    "depreciation": 1366.6666666666667,
    "training": 2478.435692307692,
    "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",
        2478.435692307692
      ]
    ],
    "openingTotal": 97978.43569230768,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7297.7119999999995,
    "ebit": 5931.045333333333,
    "breakEvenRevenue": 26373.56767676768,
    "breakEvenUnits": 3102.772667855021,
    "breakEvenDaily": 119.3374103021162,
    "breakEvenUtilization": 0.49723920959215084,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10409.056,
    "deficitMonth": 2,
    "buffer": 32079.775999999998,
    "reserve": 42488.831999999995,
    "funding": 140467.26769230768,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 32198.751999999982,
      "cash": 45598.751999999986
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6704.848,
        "ebit": -8071.514666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6954.848,
        "cumulative": -6954.848,
        "projectCumulative": -104933.28369230768
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3204.2080000000005,
        "ebit": -4570.8746666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3454.2080000000005,
        "cumulative": -10409.056,
        "projectCumulative": -108387.49169230768
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 296.4319999999989,
        "ebit": -1070.2346666666679,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 46.43199999999888,
        "cumulative": -10362.624000000002,
        "projectCumulative": -108341.05969230768
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3096.943999999996,
        "ebit": 1730.2773333333291,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2846.943999999996,
        "cumulative": -7515.680000000006,
        "projectCumulative": -105494.11569230769
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4963.9519999999975,
        "ebit": 3597.2853333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4713.9519999999975,
        "cumulative": -2801.7280000000083,
        "projectCumulative": -100780.16369230769
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6364.207999999999,
        "ebit": 4997.541333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6114.207999999999,
        "cumulative": 3312.4799999999905,
        "projectCumulative": -94665.95569230769
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 10360.19199999999,
        "projectCumulative": -87618.24369230769
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 17407.903999999988,
        "projectCumulative": -80570.5316923077
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 24455.615999999987,
        "projectCumulative": -73522.8196923077
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 31503.327999999987,
        "projectCumulative": -66475.1076923077
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 38551.039999999986,
        "projectCumulative": -59427.3956923077
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 45598.751999999986,
        "projectCumulative": -52379.6836923077
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 52646.463999999985,
        "projectCumulative": -45331.9716923077
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 59694.175999999985,
        "projectCumulative": -38284.2596923077
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 66741.88799999998,
        "projectCumulative": -31236.547692307708
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 73789.59999999998,
        "projectCumulative": -24188.835692307708
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 80837.31199999998,
        "projectCumulative": -17141.12369230771
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 87885.02399999998,
        "projectCumulative": -10093.411692307709
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 94932.73599999998,
        "projectCumulative": -3045.6996923077095
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 101980.44799999997,
        "projectCumulative": 4002.01230769229
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 109028.15999999997,
        "projectCumulative": 11049.72430769229
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 116075.87199999997,
        "projectCumulative": 18097.43630769229
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 123123.58399999997,
        "projectCumulative": 25145.14830769229
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 130171.29599999997,
        "projectCumulative": 32192.86030769229
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 137219.00799999997,
        "projectCumulative": 39240.57230769229
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 144266.71999999997,
        "projectCumulative": 46288.28430769229
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 151314.43199999997,
        "projectCumulative": 53335.99630769229
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 158362.14399999997,
        "projectCumulative": 60383.708307692286
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 165409.85599999997,
        "projectCumulative": 67431.42030769229
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 172457.56799999997,
        "projectCumulative": 74479.13230769229
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 179505.27999999997,
        "projectCumulative": 81526.84430769228
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 186552.99199999997,
        "projectCumulative": 88574.55630769228
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 193600.70399999997,
        "projectCumulative": 95622.26830769228
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 200648.41599999997,
        "projectCumulative": 102669.98030769228
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 207696.12799999997,
        "projectCumulative": 109717.69230769228
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 214743.83999999997,
        "projectCumulative": 116765.40430769228
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 221791.55199999997,
        "projectCumulative": 123813.11630769228
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 228839.26399999997,
        "projectCumulative": 130860.82830769228
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 235886.97599999997,
        "projectCumulative": 137908.54030769228
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 242934.68799999997,
        "projectCumulative": 144956.25230769228
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 249982.39999999997,
        "projectCumulative": 152003.96430769228
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 257030.11199999996,
        "projectCumulative": 159051.67630769228
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 264077.82399999996,
        "projectCumulative": 166099.38830769228
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 271125.53599999996,
        "projectCumulative": 173147.10030769228
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 278173.24799999996,
        "projectCumulative": 180194.81230769228
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 285220.95999999996,
        "projectCumulative": 187242.52430769228
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 292268.67199999996,
        "projectCumulative": 194290.23630769228
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 299316.38399999996,
        "projectCumulative": 201337.94830769228
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 306364.09599999996,
        "projectCumulative": 208385.66030769228
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 313411.80799999996,
        "projectCumulative": 215433.37230769228
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 320459.51999999996,
        "projectCumulative": 222481.08430769228
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 327507.23199999996,
        "projectCumulative": 229528.79630769228
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 334554.94399999996,
        "projectCumulative": 236576.50830769227
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 341602.65599999996,
        "projectCumulative": 243624.22030769227
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 348650.36799999996,
        "projectCumulative": 250671.93230769227
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 355698.07999999996,
        "projectCumulative": 257719.64430769227
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 362745.79199999996,
        "projectCumulative": 264767.35630769224
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 369793.50399999996,
        "projectCumulative": 271815.0683076923
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 376841.21599999996,
        "projectCumulative": 278862.78030769224
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7297.7119999999995,
        "ebit": 5931.045333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7047.7119999999995,
        "cumulative": 383888.92799999996,
        "projectCumulative": 285910.4923076923
      }
    ],
    "matureCash": 7047.7119999999995
  }
}