{
  "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": "42",
    "abbr": "PA",
    "name": "Pennsylvania",
    "slug": "pennsylvania",
    "region": "Northeast",
    "population2025": 13059432,
    "population2024": 13045848,
    "populationChange": 13584,
    "populationGrowthPct": 0.10412508255499553,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.13,
        "hourly_mean": 33.22,
        "hourly_p25": 26.77,
        "hourly_p75": 37.61,
        "employment": 10530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27282
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.59,
        "hourly_mean": 17.19,
        "hourly_p25": 14.37,
        "hourly_p75": 19.09,
        "employment": 54100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27673
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.91,
        "hourly_p25": 11.75,
        "hourly_p75": 15.54,
        "employment": 142220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27678
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.4,
        "hourly_mean": 14.4,
        "hourly_p25": 11.69,
        "hourly_p75": 16.74,
        "employment": 19570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27682
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.56,
        "hourly_mean": 23.62,
        "hourly_p25": 18.47,
        "hourly_p75": 27.46,
        "employment": 6250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27686
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.56,
        "hourly_mean": 18.16,
        "hourly_p25": 14.94,
        "hourly_p75": 20.74,
        "employment": 86920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27688
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.69,
        "hourly_mean": 20.68,
        "hourly_p25": 13.97,
        "hourly_p75": 26.62,
        "employment": 19350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27716
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.66,
        "hourly_mean": 17.12,
        "hourly_p25": 14.05,
        "hourly_p75": 19.66,
        "employment": 11710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28059
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/pennsylvania"
  },
  "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__pennsylvania.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": 31.13
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.74
      }
    ],
    "hours": 520,
    "wages": 9231.6,
    "payroll": 10893.288,
    "fixed": 16193.288,
    "depreciation": 1366.6666666666667,
    "training": 2513.8356923076926,
    "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",
        2513.8356923076926
      ]
    ],
    "openingTotal": 98013.8356923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7144.311999999998,
    "ebit": 5777.645333333331,
    "breakEvenRevenue": 26605.991919191925,
    "breakEvenUnits": 3130.1166963755204,
    "breakEvenDaily": 120.38910370675079,
    "breakEvenUtilization": 0.5016212654447949,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10822.824000000006,
    "deficitMonth": 3,
    "buffer": 32386.576,
    "reserve": 43209.40000000001,
    "funding": 141223.2356923077,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 30357.95199999997,
      "cash": 43757.95199999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6858.248000000001,
        "ebit": -8224.914666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7108.248000000001,
        "cumulative": -7108.248000000001,
        "projectCumulative": -105122.0836923077
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3357.608000000002,
        "ebit": -4724.274666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3607.608000000002,
        "cumulative": -10715.856000000003,
        "projectCumulative": -108729.6916923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 143.03199999999742,
        "ebit": -1223.6346666666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -106.96800000000258,
        "cumulative": -10822.824000000006,
        "projectCumulative": -108836.6596923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2943.5439999999944,
        "ebit": 1576.8773333333277,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2693.5439999999944,
        "cumulative": -8129.280000000012,
        "projectCumulative": -106143.1156923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4810.551999999996,
        "ebit": 3443.885333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4560.551999999996,
        "cumulative": -3568.7280000000155,
        "projectCumulative": -101582.56369230771
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6210.807999999997,
        "ebit": 4844.14133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5960.807999999997,
        "cumulative": 2392.0799999999817,
        "projectCumulative": -95621.7556923077
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 9286.39199999998,
        "projectCumulative": -88727.44369230772
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 16180.703999999978,
        "projectCumulative": -81833.13169230771
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 23075.015999999974,
        "projectCumulative": -74938.81969230772
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 29969.327999999972,
        "projectCumulative": -68044.50769230773
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 36863.63999999997,
        "projectCumulative": -61150.19569230772
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 43757.95199999997,
        "projectCumulative": -54255.883692307725
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 50652.26399999997,
        "projectCumulative": -47361.57169230773
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 57546.575999999965,
        "projectCumulative": -40467.25969230773
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 64440.88799999996,
        "projectCumulative": -33572.94769230773
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 71335.19999999995,
        "projectCumulative": -26678.63569230774
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 78229.51199999996,
        "projectCumulative": -19784.323692307735
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 85123.82399999996,
        "projectCumulative": -12890.01169230773
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 92018.13599999997,
        "projectCumulative": -5995.699692307724
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 98912.44799999997,
        "projectCumulative": 898.6123076922813
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 105806.75999999998,
        "projectCumulative": 7792.924307692287
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 112701.07199999999,
        "projectCumulative": 14687.236307692292
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 119595.38399999999,
        "projectCumulative": 21581.548307692297
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 126489.696,
        "projectCumulative": 28475.860307692303
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 133384.008,
        "projectCumulative": 35370.17230769231
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 140278.32,
        "projectCumulative": 42264.48430769231
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 147172.632,
        "projectCumulative": 49158.79630769232
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 154066.94400000002,
        "projectCumulative": 56053.108307692324
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 160961.25600000002,
        "projectCumulative": 62947.42030769233
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 167855.56800000003,
        "projectCumulative": 69841.73230769233
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 174749.88000000003,
        "projectCumulative": 76736.04430769234
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 181644.19200000004,
        "projectCumulative": 83630.35630769235
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 188538.50400000004,
        "projectCumulative": 90524.66830769235
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 195432.81600000005,
        "projectCumulative": 97418.98030769236
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 202327.12800000006,
        "projectCumulative": 104313.29230769236
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 209221.44000000006,
        "projectCumulative": 111207.60430769237
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 216115.75200000007,
        "projectCumulative": 118101.91630769237
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 223010.06400000007,
        "projectCumulative": 124996.22830769238
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 229904.37600000008,
        "projectCumulative": 131890.54030769237
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 236798.68800000008,
        "projectCumulative": 138784.8523076924
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 243693.0000000001,
        "projectCumulative": 145679.16430769238
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 250587.3120000001,
        "projectCumulative": 152573.4763076924
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 257481.6240000001,
        "projectCumulative": 159467.7883076924
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 264375.9360000001,
        "projectCumulative": 166362.10030769242
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 271270.2480000001,
        "projectCumulative": 173256.4123076924
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 278164.56000000006,
        "projectCumulative": 180150.72430769238
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 285058.87200000003,
        "projectCumulative": 187045.03630769235
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 291953.184,
        "projectCumulative": 193939.34830769233
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 298847.496,
        "projectCumulative": 200833.6603076923
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 305741.80799999996,
        "projectCumulative": 207727.97230769228
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 312636.11999999994,
        "projectCumulative": 214622.28430769226
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 319530.4319999999,
        "projectCumulative": 221516.59630769223
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 326424.7439999999,
        "projectCumulative": 228410.9083076922
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 333319.05599999987,
        "projectCumulative": 235305.2203076922
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 340213.36799999984,
        "projectCumulative": 242199.53230769216
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 347107.6799999998,
        "projectCumulative": 249093.84430769214
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 354001.9919999998,
        "projectCumulative": 255988.15630769212
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 360896.30399999977,
        "projectCumulative": 262882.4683076921
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 367790.61599999975,
        "projectCumulative": 269776.78030769207
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7144.311999999998,
        "ebit": 5777.645333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6894.311999999998,
        "cumulative": 374684.9279999997,
        "projectCumulative": 276671.09230769204
      }
    ],
    "matureCash": 6894.311999999998
  }
}