{
  "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": "44",
    "abbr": "RI",
    "name": "Rhode Island",
    "slug": "rhode-island",
    "region": "Northeast",
    "population2025": 1114521,
    "population2024": 1110415,
    "populationChange": 4106,
    "populationGrowthPct": 0.3697716619462055,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.83,
        "hourly_mean": 40.55,
        "hourly_p25": 30.51,
        "hourly_p75": 45.8,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28094
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.55,
        "hourly_mean": 19.37,
        "hourly_p25": 16.64,
        "hourly_p75": 21.95,
        "employment": 6950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28395
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.14,
        "hourly_mean": 16.37,
        "hourly_p25": 15,
        "hourly_p75": 16.95,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28399
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.33,
        "hourly_mean": 16.57,
        "hourly_p25": 15.16,
        "hourly_p75": 17.48,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28403
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 30.54,
        "hourly_mean": 29.79,
        "hourly_p25": 25.96,
        "hourly_p75": 31.22,
        "employment": 800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28407
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.94,
        "hourly_mean": 19.42,
        "hourly_p25": 15.98,
        "hourly_p75": 22.23,
        "employment": 7270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28409
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15,
        "hourly_mean": 17.13,
        "hourly_p25": 15,
        "hourly_p75": 15.84,
        "employment": 1470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28427
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.95,
        "hourly_mean": 19.01,
        "hourly_p25": 15.27,
        "hourly_p75": 23.18,
        "employment": 780,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28641
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/rhode-island"
  },
  "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__rhode-island.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": 39.83
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 15.14
      }
    ],
    "hours": 520,
    "wages": 10835.599999999999,
    "payroll": 12786.007999999998,
    "fixed": 18086.007999999998,
    "depreciation": 1366.6666666666667,
    "training": 2950.61723076923,
    "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",
        2950.61723076923
      ]
    ],
    "openingTotal": 98450.61723076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 5251.592000000001,
    "ebit": 3884.9253333333336,
    "breakEvenRevenue": 29473.749494949498,
    "breakEvenUnits": 3467.4999405822937,
    "breakEvenDaily": 133.3653823300882,
    "breakEvenUtilization": 0.5556890930420343,
    "utilization": 0.6666666666666666,
    "peakDeficit": 16500.983999999997,
    "deficitMonth": 3,
    "buffer": 36172.015999999996,
    "reserve": 52672.99999999999,
    "funding": 151123.61723076922,
    "payback": 28,
    "year1": {
      "revenue": 365268.8,
      "ebit": 7645.311999999995,
      "cash": 21045.312
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -8750.967999999999,
        "ebit": -10117.634666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9000.967999999999,
        "cumulative": -9000.967999999999,
        "projectCumulative": -107451.58523076923
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5250.3279999999995,
        "ebit": -6616.9946666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5500.3279999999995,
        "cumulative": -14501.295999999998,
        "projectCumulative": -112951.91323076923
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -1749.688,
        "ebit": -3116.354666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1999.688,
        "cumulative": -16500.983999999997,
        "projectCumulative": -114951.60123076923
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 1050.8239999999969,
        "ebit": -315.84266666666986,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 800.8239999999969,
        "cumulative": -15700.16,
        "projectCumulative": -114150.77723076924
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 2917.8319999999985,
        "ebit": 1551.1653333333318,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2667.8319999999985,
        "cumulative": -13032.328000000001,
        "projectCumulative": -111482.94523076923
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 4318.088,
        "ebit": 2951.4213333333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4068.0879999999997,
        "cumulative": -8964.240000000002,
        "projectCumulative": -107414.85723076924
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": -3962.648000000001,
        "projectCumulative": -102413.26523076923
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 1038.9439999999995,
        "projectCumulative": -97411.67323076923
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 6040.536,
        "projectCumulative": -92410.08123076922
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 11042.128,
        "projectCumulative": -87408.48923076924
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 16043.720000000001,
        "projectCumulative": -82406.89723076923
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 21045.312,
        "projectCumulative": -77405.30523076923
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 26046.904000000002,
        "projectCumulative": -72403.71323076924
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 31048.496000000003,
        "projectCumulative": -67402.12123076923
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 36050.088,
        "projectCumulative": -62400.52923076923
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 41051.68000000001,
        "projectCumulative": -57398.937230769225
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 46053.27200000001,
        "projectCumulative": -52397.34523076922
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 51054.864000000016,
        "projectCumulative": -47395.753230769216
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 56056.45600000002,
        "projectCumulative": -42394.16123076921
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 61058.048000000024,
        "projectCumulative": -37392.56923076921
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 66059.64000000003,
        "projectCumulative": -32390.977230769204
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 71061.23200000003,
        "projectCumulative": -27389.3852307692
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 76062.82400000004,
        "projectCumulative": -22387.793230769195
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 81064.41600000004,
        "projectCumulative": -17386.20123076919
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 86066.00800000005,
        "projectCumulative": -12384.609230769187
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 91067.60000000005,
        "projectCumulative": -7383.017230769183
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 96069.19200000005,
        "projectCumulative": -2381.4252307691786
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 101070.78400000006,
        "projectCumulative": 2620.1667692308256
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 106072.37600000006,
        "projectCumulative": 7621.75876923083
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 111073.96800000007,
        "projectCumulative": 12623.350769230834
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 116075.56000000007,
        "projectCumulative": 17624.942769230838
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 121077.15200000007,
        "projectCumulative": 22626.534769230842
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 126078.74400000008,
        "projectCumulative": 27628.126769230847
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 131080.33600000007,
        "projectCumulative": 32629.718769230836
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 136081.92800000007,
        "projectCumulative": 37631.31076923084
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 141083.52000000008,
        "projectCumulative": 42632.902769230845
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 146085.11200000008,
        "projectCumulative": 47634.49476923085
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 151086.70400000009,
        "projectCumulative": 52636.08676923085
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 156088.2960000001,
        "projectCumulative": 57637.67876923086
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 161089.8880000001,
        "projectCumulative": 62639.27076923086
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 166091.4800000001,
        "projectCumulative": 67640.86276923087
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 171093.0720000001,
        "projectCumulative": 72642.45476923087
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 176094.6640000001,
        "projectCumulative": 77644.04676923087
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 181096.2560000001,
        "projectCumulative": 82645.63876923088
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 186097.84800000011,
        "projectCumulative": 87647.23076923088
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 191099.44000000012,
        "projectCumulative": 92648.82276923089
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 196101.03200000012,
        "projectCumulative": 97650.41476923089
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 201102.62400000013,
        "projectCumulative": 102652.0067692309
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 206104.21600000013,
        "projectCumulative": 107653.5987692309
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 211105.80800000014,
        "projectCumulative": 112655.1907692309
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 216107.40000000014,
        "projectCumulative": 117656.78276923091
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 221108.99200000014,
        "projectCumulative": 122658.37476923091
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 226110.58400000015,
        "projectCumulative": 127659.96676923092
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 231112.17600000015,
        "projectCumulative": 132661.5587692309
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 236113.76800000016,
        "projectCumulative": 137663.1507692309
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 241115.36000000016,
        "projectCumulative": 142664.7427692309
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 246116.95200000016,
        "projectCumulative": 147666.33476923092
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 251118.54400000017,
        "projectCumulative": 152667.92676923092
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 256120.13600000017,
        "projectCumulative": 157669.51876923093
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 5251.592000000001,
        "ebit": 3884.9253333333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5001.592000000001,
        "cumulative": 261121.72800000018,
        "projectCumulative": 162671.11076923093
      }
    ],
    "matureCash": 5001.592000000001
  }
}