{
  "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": "40",
    "abbr": "OK",
    "name": "Oklahoma",
    "slug": "oklahoma",
    "region": "South",
    "population2025": 4123288,
    "population2024": 4097758,
    "populationChange": 25530,
    "populationGrowthPct": 0.62302361437645,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.69,
        "hourly_mean": 35.59,
        "hourly_p25": 26.5,
        "hourly_p75": 43.38,
        "employment": 2020,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25775
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.25,
        "hourly_mean": 16.31,
        "hourly_p25": 13.78,
        "hourly_p75": 18.01,
        "employment": 17050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26138
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.27,
        "hourly_mean": 12.04,
        "hourly_p25": 10.54,
        "hourly_p75": 13.23,
        "employment": 52520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26142
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.17,
        "hourly_mean": 13.12,
        "hourly_p25": 11.12,
        "hourly_p75": 14.43,
        "employment": 4060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26146
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 19.45,
        "hourly_mean": 20.99,
        "hourly_p25": 16.85,
        "hourly_p75": 23.31,
        "employment": 2290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26150
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.96,
        "hourly_mean": 15.52,
        "hourly_p25": 13.55,
        "hourly_p75": 17.2,
        "employment": 23620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26152
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.26,
        "hourly_mean": 17.45,
        "hourly_p25": 11.09,
        "hourly_p75": 21.28,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26175
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.85,
        "hourly_mean": 16.2,
        "hourly_p25": 13.32,
        "hourly_p75": 17.94,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26480
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oklahoma"
  },
  "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__oklahoma.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": 30.69
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 11.27
      }
    ],
    "hours": 520,
    "wages": 8190.8,
    "payroll": 9665.144,
    "fixed": 14965.144,
    "depreciation": 1366.6666666666667,
    "training": 2230.4178461538463,
    "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",
        2230.4178461538463
      ]
    ],
    "openingTotal": 97730.41784615384,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8372.455999999998,
    "ebit": 7005.789333333331,
    "breakEvenRevenue": 24745.16767676768,
    "breakEvenUnits": 2911.196197266786,
    "breakEvenDaily": 111.969084510261,
    "breakEvenUtilization": 0.4665378521260875,
    "utilization": 0.6666666666666666,
    "peakDeficit": 8259.568000000003,
    "deficitMonth": 2,
    "buffer": 29930.288,
    "reserve": 38189.856,
    "funding": 135920.27384615384,
    "payback": 17,
    "year1": {
      "revenue": 365268.8,
      "ebit": 45095.67999999997,
      "cash": 58495.67999999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5630.104000000001,
        "ebit": -6996.770666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5880.104000000001,
        "cumulative": -5880.104000000001,
        "projectCumulative": -103610.52184615385
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -2129.4640000000018,
        "ebit": -3496.1306666666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2379.4640000000018,
        "cumulative": -8259.568000000003,
        "projectCumulative": -105989.98584615384
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1371.1759999999977,
        "ebit": 4.509333333330915,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1121.1759999999977,
        "cumulative": -7138.392000000005,
        "projectCumulative": -104868.80984615385
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4171.687999999995,
        "ebit": 2805.0213333333277,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3921.6879999999946,
        "cumulative": -3216.7040000000106,
        "projectCumulative": -100947.12184615385
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 6038.695999999996,
        "ebit": 4672.029333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5788.695999999996,
        "cumulative": 2571.9919999999856,
        "projectCumulative": -95158.42584615386
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7438.9519999999975,
        "ebit": 6072.2853333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7188.9519999999975,
        "cumulative": 9760.943999999983,
        "projectCumulative": -87969.47384615385
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 17883.39999999998,
        "projectCumulative": -79847.01784615386
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 26005.855999999978,
        "projectCumulative": -71724.56184615387
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 34128.311999999976,
        "projectCumulative": -63602.10584615386
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 42250.767999999975,
        "projectCumulative": -55479.649846153865
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 50373.22399999997,
        "projectCumulative": -47357.19384615387
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 58495.67999999997,
        "projectCumulative": -39234.73784615387
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 66618.13599999997,
        "projectCumulative": -31112.28184615387
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 74740.59199999998,
        "projectCumulative": -22989.825846153864
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 82863.04799999998,
        "projectCumulative": -14867.369846153859
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 90985.50399999999,
        "projectCumulative": -6744.913846153853
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 99107.95999999999,
        "projectCumulative": 1377.5421538461524
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 107230.416,
        "projectCumulative": 9499.998153846158
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 115352.872,
        "projectCumulative": 17622.454153846164
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 123475.32800000001,
        "projectCumulative": 25744.91015384617
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 131597.784,
        "projectCumulative": 33867.366153846175
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 139720.24000000002,
        "projectCumulative": 41989.82215384618
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 147842.69600000003,
        "projectCumulative": 50112.278153846186
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 155965.15200000003,
        "projectCumulative": 58234.73415384619
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 164087.60800000004,
        "projectCumulative": 66357.1901538462
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 172210.06400000004,
        "projectCumulative": 74479.6461538462
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 180332.52000000005,
        "projectCumulative": 82602.10215384621
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 188454.97600000005,
        "projectCumulative": 90724.55815384621
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 196577.43200000006,
        "projectCumulative": 98847.01415384622
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 204699.88800000006,
        "projectCumulative": 106969.47015384623
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 212822.34400000007,
        "projectCumulative": 115091.92615384623
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 220944.80000000008,
        "projectCumulative": 123214.38215384624
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 229067.25600000008,
        "projectCumulative": 131336.83815384624
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 237189.7120000001,
        "projectCumulative": 139459.29415384625
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 245312.1680000001,
        "projectCumulative": 147581.75015384625
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 253434.6240000001,
        "projectCumulative": 155704.20615384626
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 261557.0800000001,
        "projectCumulative": 163826.66215384626
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 269679.5360000001,
        "projectCumulative": 171949.11815384624
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 277801.9920000001,
        "projectCumulative": 180071.57415384625
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 285924.4480000001,
        "projectCumulative": 188194.03015384625
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 294046.9040000001,
        "projectCumulative": 196316.48615384626
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 302169.3600000001,
        "projectCumulative": 204438.94215384626
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 310291.8160000001,
        "projectCumulative": 212561.39815384627
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 318414.2720000001,
        "projectCumulative": 220683.85415384627
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 326536.7280000001,
        "projectCumulative": 228806.31015384628
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 334659.1840000001,
        "projectCumulative": 236928.76615384629
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 342781.64000000013,
        "projectCumulative": 245051.2221538463
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 350904.09600000014,
        "projectCumulative": 253173.6781538463
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 359026.55200000014,
        "projectCumulative": 261296.1341538463
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 367149.00800000015,
        "projectCumulative": 269418.5901538463
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 375271.46400000015,
        "projectCumulative": 277541.0461538463
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 383393.92000000016,
        "projectCumulative": 285663.5021538463
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 391516.37600000016,
        "projectCumulative": 293785.9581538463
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 399638.83200000017,
        "projectCumulative": 301908.41415384633
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 407761.2880000002,
        "projectCumulative": 310030.87015384634
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 415883.7440000002,
        "projectCumulative": 318153.32615384634
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 424006.2000000002,
        "projectCumulative": 326275.78215384635
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 432128.6560000002,
        "projectCumulative": 334398.23815384635
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 440251.1120000002,
        "projectCumulative": 342520.69415384636
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8372.455999999998,
        "ebit": 7005.789333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8122.455999999998,
        "cumulative": 448373.5680000002,
        "projectCumulative": 350643.15015384636
      }
    ],
    "matureCash": 8122.455999999998
  }
}