{
  "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": "41",
    "abbr": "OR",
    "name": "Oregon",
    "slug": "oregon",
    "region": "West",
    "population2025": 4273586,
    "population2024": 4265324,
    "populationChange": 8262,
    "populationGrowthPct": 0.1937015804660991,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.86,
        "hourly_mean": 33.87,
        "hourly_p25": 26.44,
        "hourly_p75": 37.12,
        "employment": 4420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26517
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20.72,
        "hourly_mean": 21.22,
        "hourly_p25": 18.28,
        "hourly_p75": 22.95,
        "employment": 21550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26896
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.85,
        "hourly_mean": 17.41,
        "hourly_p25": 16.13,
        "hourly_p75": 17.73,
        "employment": 59920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26901
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.33,
        "hourly_mean": 17.63,
        "hourly_p25": 16.23,
        "hourly_p75": 18.21,
        "employment": 6680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26905
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.02,
        "hourly_mean": 27.56,
        "hourly_p25": 22.7,
        "hourly_p75": 29.78,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26909
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.92,
        "hourly_mean": 20.29,
        "hourly_p25": 17.35,
        "hourly_p75": 22.43,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26911
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 27.68,
        "hourly_mean": 27.51,
        "hourly_p25": 18.58,
        "hourly_p75": 31.12,
        "employment": 1860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26937
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.3,
        "hourly_mean": 19.53,
        "hourly_p25": 17.23,
        "hourly_p75": 21.2,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27246
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oregon"
  },
  "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__oregon.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": 29.86
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 16.85
      }
    ],
    "hours": 520,
    "wages": 10323.2,
    "payroll": 12181.376,
    "fixed": 17481.376,
    "depreciation": 1366.6666666666667,
    "training": 2811.0867692307693,
    "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",
        2811.0867692307693
      ]
    ],
    "openingTotal": 98311.08676923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5856.223999999998,
    "ebit": 4489.557333333331,
    "breakEvenRevenue": 28557.64040404041,
    "breakEvenUnits": 3359.722400475342,
    "breakEvenDaily": 129.2200923259747,
    "breakEvenUtilization": 0.5384170513582279,
    "utilization": 0.6666666666666666,
    "peakDeficit": 14687.088000000005,
    "deficitMonth": 3,
    "buffer": 34962.752,
    "reserve": 49649.840000000004,
    "funding": 147960.92676923078,
    "payback": 25,
    "year1": {
      "revenue": 365268.8,
      "ebit": 14900.895999999968,
      "cash": 28300.89599999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8146.336000000001,
        "ebit": -9513.002666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8396.336000000001,
        "cumulative": -8396.336000000001,
        "projectCumulative": -106707.42276923076
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -4645.696000000002,
        "ebit": -6012.362666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4895.696000000002,
        "cumulative": -13292.032000000003,
        "projectCumulative": -111603.11876923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1145.0560000000023,
        "ebit": -2511.7226666666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1395.0560000000023,
        "cumulative": -14687.088000000005,
        "projectCumulative": -112998.17476923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1655.4559999999947,
        "ebit": 288.78933333332793,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1405.4559999999947,
        "cumulative": -13281.63200000001,
        "projectCumulative": -111592.71876923078
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 3522.4639999999963,
        "ebit": 2155.7973333333293,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3272.4639999999963,
        "cumulative": -10009.168000000014,
        "projectCumulative": -108320.25476923079
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4922.7199999999975,
        "ebit": 3556.0533333333306,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4672.7199999999975,
        "cumulative": -5336.448000000017,
        "projectCumulative": -103647.53476923078
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 269.77599999998165,
        "projectCumulative": -98041.31076923078
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 5875.99999999998,
        "projectCumulative": -92435.08676923078
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 11482.223999999978,
        "projectCumulative": -86828.8627692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 17088.447999999975,
        "projectCumulative": -81222.63876923079
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 22694.671999999973,
        "projectCumulative": -75616.41476923079
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 28300.89599999997,
        "projectCumulative": -70010.1907692308
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 33907.119999999966,
        "projectCumulative": -64403.9667692308
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 39513.34399999997,
        "projectCumulative": -58797.7427692308
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 45119.56799999997,
        "projectCumulative": -53191.518769230795
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 50725.79199999997,
        "projectCumulative": -47585.29476923079
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 56332.015999999974,
        "projectCumulative": -41979.07076923079
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 61938.239999999976,
        "projectCumulative": -36372.84676923079
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 67544.46399999998,
        "projectCumulative": -30766.622769230788
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 73150.68799999998,
        "projectCumulative": -25160.398769230786
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 78756.91199999998,
        "projectCumulative": -19554.174769230784
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 84363.13599999998,
        "projectCumulative": -13947.950769230782
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 89969.35999999999,
        "projectCumulative": -8341.72676923078
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 95575.58399999999,
        "projectCumulative": -2735.5027692307776
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 101181.80799999999,
        "projectCumulative": 2870.7212307692243
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 106788.03199999999,
        "projectCumulative": 8476.945230769226
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 112394.256,
        "projectCumulative": 14083.169230769228
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 118000.48,
        "projectCumulative": 19689.39323076923
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 123606.704,
        "projectCumulative": 25295.617230769232
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 129212.928,
        "projectCumulative": 30901.841230769234
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 134819.152,
        "projectCumulative": 36508.065230769236
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 140425.376,
        "projectCumulative": 42114.289230769224
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 146031.59999999998,
        "projectCumulative": 47720.51323076921
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 151637.82399999996,
        "projectCumulative": 53326.7372307692
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 157244.04799999995,
        "projectCumulative": 58932.961230769186
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 162850.27199999994,
        "projectCumulative": 64539.18523076917
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 168456.49599999993,
        "projectCumulative": 70145.40923076916
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 174062.7199999999,
        "projectCumulative": 75751.63323076915
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 179668.9439999999,
        "projectCumulative": 81357.85723076914
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 185275.1679999999,
        "projectCumulative": 86964.08123076912
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 190881.39199999988,
        "projectCumulative": 92570.30523076911
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 196487.61599999986,
        "projectCumulative": 98176.5292307691
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 202093.83999999985,
        "projectCumulative": 103782.75323076909
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 207700.06399999984,
        "projectCumulative": 109388.97723076907
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 213306.28799999983,
        "projectCumulative": 114995.20123076906
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 218912.5119999998,
        "projectCumulative": 120601.42523076905
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 224518.7359999998,
        "projectCumulative": 126207.64923076904
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 230124.9599999998,
        "projectCumulative": 131813.873230769
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 235731.18399999978,
        "projectCumulative": 137420.097230769
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 241337.40799999976,
        "projectCumulative": 143026.32123076898
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 246943.63199999975,
        "projectCumulative": 148632.54523076897
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 252549.85599999974,
        "projectCumulative": 154238.76923076896
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 258156.07999999973,
        "projectCumulative": 159844.99323076895
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 263762.3039999997,
        "projectCumulative": 165451.21723076893
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 269368.5279999997,
        "projectCumulative": 171057.44123076892
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 274974.7519999997,
        "projectCumulative": 176663.6652307689
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 280580.9759999997,
        "projectCumulative": 182269.8892307689
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 286187.19999999966,
        "projectCumulative": 187876.11323076888
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 291793.42399999965,
        "projectCumulative": 193482.33723076887
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5856.223999999998,
        "ebit": 4489.557333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5606.223999999998,
        "cumulative": 297399.64799999964,
        "projectCumulative": 199088.56123076886
      }
    ],
    "matureCash": 5606.223999999998
  }
}