{
  "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": "45",
    "abbr": "SC",
    "name": "South Carolina",
    "slug": "south-carolina",
    "region": "South",
    "population2025": 5570274,
    "population2024": 5490316,
    "populationChange": 79958,
    "populationGrowthPct": 1.4563460463842048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.82,
        "hourly_mean": 34.95,
        "hourly_p25": 26.4,
        "hourly_p75": 40.3,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28673
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.18,
        "hourly_mean": 17.12,
        "hourly_p25": 14.65,
        "hourly_p75": 18.54,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29043
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.23,
        "hourly_mean": 13.38,
        "hourly_p25": 11.21,
        "hourly_p75": 14.26,
        "employment": 65070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29047
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.02,
        "hourly_mean": 14.31,
        "hourly_p25": 13.21,
        "hourly_p75": 16.33,
        "employment": 7550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29051
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.79,
        "hourly_mean": 23.32,
        "hourly_p25": 17.79,
        "hourly_p75": 28.06,
        "employment": 3200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29055
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.99,
        "hourly_mean": 15.73,
        "hourly_p25": 13.49,
        "hourly_p75": 17.71,
        "employment": 30100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29057
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.2,
        "hourly_mean": 20.47,
        "hourly_p25": 13.18,
        "hourly_p75": 27.29,
        "employment": 3570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29081
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16,
        "hourly_p25": 13.2,
        "hourly_p75": 17.8,
        "employment": 5720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-carolina"
  },
  "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__south-carolina.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": 31.82
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.23
      }
    ],
    "hours": 520,
    "wages": 9110.4,
    "payroll": 10750.271999999999,
    "fixed": 16050.271999999999,
    "depreciation": 1366.6666666666667,
    "training": 2480.8319999999994,
    "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",
        2480.8319999999994
      ]
    ],
    "openingTotal": 97980.832,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7287.3279999999995,
    "ebit": 5920.661333333333,
    "breakEvenRevenue": 26389.30101010101,
    "breakEvenUnits": 3104.6236482471777,
    "breakEvenDaily": 119.40860185566068,
    "breakEvenUtilization": 0.49753584106525284,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10429.824,
    "deficitMonth": 2,
    "buffer": 32100.543999999998,
    "reserve": 42530.368,
    "funding": 140511.2,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 32074.14399999999,
      "cash": 45474.14399999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6715.232,
        "ebit": -8081.898666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6965.232,
        "cumulative": -6965.232,
        "projectCumulative": -104946.064
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3214.5920000000006,
        "ebit": -4581.2586666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3464.5920000000006,
        "cumulative": -10429.824,
        "projectCumulative": -108410.65599999999
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 286.04799999999886,
        "ebit": -1080.6186666666679,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 36.047999999998865,
        "cumulative": -10393.776000000002,
        "projectCumulative": -108374.608
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3086.559999999996,
        "ebit": 1719.893333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2836.559999999996,
        "cumulative": -7557.216000000006,
        "projectCumulative": -105538.048
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4953.5679999999975,
        "ebit": 3586.9013333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4703.5679999999975,
        "cumulative": -2853.6480000000083,
        "projectCumulative": -100834.48000000001
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6353.823999999999,
        "ebit": 4987.157333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6103.823999999999,
        "cumulative": 3250.1759999999904,
        "projectCumulative": -94730.656
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 10287.50399999999,
        "projectCumulative": -87693.32800000001
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 17324.831999999988,
        "projectCumulative": -80656
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 24362.15999999999,
        "projectCumulative": -73618.672
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 31399.48799999999,
        "projectCumulative": -66581.34400000001
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 38436.81599999999,
        "projectCumulative": -59544.016
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 45474.14399999999,
        "projectCumulative": -52506.688
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 52511.471999999994,
        "projectCumulative": -45469.36
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 59548.799999999996,
        "projectCumulative": -38432.032
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 66586.128,
        "projectCumulative": -31394.703999999998
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 73623.45599999999,
        "projectCumulative": -24357.376000000004
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 80660.78399999999,
        "projectCumulative": -17320.04800000001
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 87698.11199999998,
        "projectCumulative": -10282.720000000016
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 94735.43999999997,
        "projectCumulative": -3245.3920000000217
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 101772.76799999997,
        "projectCumulative": 3791.9359999999724
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 108810.09599999996,
        "projectCumulative": 10829.263999999966
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 115847.42399999996,
        "projectCumulative": 17866.59199999996
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 122884.75199999995,
        "projectCumulative": 24903.919999999955
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 129922.07999999994,
        "projectCumulative": 31941.24799999995
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 136959.40799999994,
        "projectCumulative": 38978.57599999994
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 143996.73599999995,
        "projectCumulative": 46015.90399999995
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 151034.06399999995,
        "projectCumulative": 53053.23199999996
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 158071.39199999996,
        "projectCumulative": 60090.55999999997
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 165108.71999999997,
        "projectCumulative": 67127.88799999998
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 172146.04799999998,
        "projectCumulative": 74165.21599999999
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 179183.376,
        "projectCumulative": 81202.544
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 186220.704,
        "projectCumulative": 88239.872
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 193258.032,
        "projectCumulative": 95277.20000000001
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 200295.36000000002,
        "projectCumulative": 102314.52800000002
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 207332.68800000002,
        "projectCumulative": 109351.85600000003
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 214370.01600000003,
        "projectCumulative": 116389.18400000004
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 221407.34400000004,
        "projectCumulative": 123426.51200000005
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 228444.67200000005,
        "projectCumulative": 130463.84000000005
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 235482.00000000006,
        "projectCumulative": 137501.16800000006
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 242519.32800000007,
        "projectCumulative": 144538.49600000007
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 249556.65600000008,
        "projectCumulative": 151575.82400000008
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 256593.98400000008,
        "projectCumulative": 158613.1520000001
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 263631.3120000001,
        "projectCumulative": 165650.4800000001
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 270668.6400000001,
        "projectCumulative": 172687.80800000008
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 277705.96800000005,
        "projectCumulative": 179725.13600000006
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 284743.29600000003,
        "projectCumulative": 186762.46400000004
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 291780.624,
        "projectCumulative": 193799.79200000002
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 298817.952,
        "projectCumulative": 200837.12
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 305855.27999999997,
        "projectCumulative": 207874.44799999997
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 312892.60799999995,
        "projectCumulative": 214911.77599999995
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 319929.9359999999,
        "projectCumulative": 221949.10399999993
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 326967.2639999999,
        "projectCumulative": 228986.4319999999
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 334004.5919999999,
        "projectCumulative": 236023.7599999999
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 341041.91999999987,
        "projectCumulative": 243061.08799999987
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 348079.24799999985,
        "projectCumulative": 250098.41599999985
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 355116.5759999998,
        "projectCumulative": 257135.74399999983
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 362153.9039999998,
        "projectCumulative": 264173.0719999998
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 369191.2319999998,
        "projectCumulative": 271210.3999999998
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 376228.55999999976,
        "projectCumulative": 278247.72799999977
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7287.3279999999995,
        "ebit": 5920.661333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7037.3279999999995,
        "cumulative": 383265.88799999974,
        "projectCumulative": 285285.05599999975
      }
    ],
    "matureCash": 7037.3279999999995
  }
}