{
  "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": "46",
    "abbr": "SD",
    "name": "South Dakota",
    "slug": "south-dakota",
    "region": "Midwest",
    "population2025": 935094,
    "population2024": 927110,
    "populationChange": 7984,
    "populationGrowthPct": 0.8611707348642472,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.15,
        "hourly_mean": 30.73,
        "hourly_p25": 27.37,
        "hourly_p75": 35.2,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29419
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.42,
        "hourly_mean": 17.66,
        "hourly_p25": 15.89,
        "hourly_p75": 18.71,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.18,
        "hourly_mean": 14.86,
        "hourly_p25": 13.78,
        "hourly_p75": 15.13,
        "employment": 15150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29717
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.56,
        "hourly_mean": 14.05,
        "hourly_p25": 12.39,
        "hourly_p75": 14.81,
        "employment": 1240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29721
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.53,
        "hourly_mean": 23.23,
        "hourly_p25": 18.47,
        "hourly_p75": 26.04,
        "employment": 610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29724
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.06,
        "hourly_mean": 17.48,
        "hourly_p25": 15.03,
        "hourly_p75": 18.81,
        "employment": 8630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29726
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.94,
        "hourly_mean": 23.23,
        "hourly_p25": 20.61,
        "hourly_p75": 27.02,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29744
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.85,
        "hourly_mean": 16.6,
        "hourly_p25": 14.16,
        "hourly_p75": 17.69,
        "employment": 1510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29981
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-dakota"
  },
  "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-dakota.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 160,
      "price": 8.5,
      "rent": 3000,
      "variable": 0.34,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager coverage",
        "hours": 120,
        "hourly": 29.15
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 14.18
      }
    ],
    "hours": 520,
    "wages": 9170,
    "payroll": 10820.599999999999,
    "fixed": 16120.599999999999,
    "depreciation": 1366.6666666666667,
    "training": 2497.061538461538,
    "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",
        2497.061538461538
      ]
    ],
    "openingTotal": 97997.06153846154,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7217,
    "ebit": 5850.333333333333,
    "breakEvenRevenue": 26495.85858585859,
    "breakEvenUnits": 3117.1598336304223,
    "breakEvenDaily": 119.89076283193933,
    "breakEvenUtilization": 0.4995448451330805,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10604.76,
    "deficitMonth": 3,
    "buffer": 32241.199999999997,
    "reserve": 42845.96,
    "funding": 140843.02153846153,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 31230.207999999988,
      "cash": 44630.20799999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6785.5599999999995,
        "ebit": -8152.2266666666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7035.5599999999995,
        "cumulative": -7035.5599999999995,
        "projectCumulative": -105032.62153846154
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3284.92,
        "ebit": -4651.586666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3534.92,
        "cumulative": -10570.48,
        "projectCumulative": -108567.54153846153
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 215.71999999999935,
        "ebit": -1150.9466666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -34.280000000000655,
        "cumulative": -10604.76,
        "projectCumulative": -108601.82153846153
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3016.2319999999963,
        "ebit": 1649.5653333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2766.2319999999963,
        "cumulative": -7838.528000000004,
        "projectCumulative": -105835.58953846154
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4883.239999999998,
        "ebit": 3516.573333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4633.239999999998,
        "cumulative": -3205.288000000006,
        "projectCumulative": -101202.34953846154
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6283.495999999999,
        "ebit": 4916.829333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6033.495999999999,
        "cumulative": 2828.2079999999933,
        "projectCumulative": -95168.85353846154
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 9795.207999999993,
        "projectCumulative": -88201.85353846154
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 16762.20799999999,
        "projectCumulative": -81234.85353846155
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 23729.20799999999,
        "projectCumulative": -74267.85353846155
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 30696.20799999999,
        "projectCumulative": -67300.85353846155
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 37663.20799999999,
        "projectCumulative": -60333.853538461546
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 44630.20799999999,
        "projectCumulative": -53366.853538461546
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 51597.20799999999,
        "projectCumulative": -46399.853538461546
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 58564.20799999999,
        "projectCumulative": -39432.853538461546
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 65531.20799999999,
        "projectCumulative": -32465.853538461546
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 72498.20799999998,
        "projectCumulative": -25498.853538461553
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 79465.20799999998,
        "projectCumulative": -18531.853538461553
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 86432.20799999998,
        "projectCumulative": -11564.853538461553
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 93399.20799999998,
        "projectCumulative": -4597.853538461553
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 100366.20799999998,
        "projectCumulative": 2369.1464615384466
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 107333.20799999998,
        "projectCumulative": 9336.146461538447
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 114300.20799999998,
        "projectCumulative": 16303.146461538447
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 121267.20799999998,
        "projectCumulative": 23270.146461538447
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 128234.20799999998,
        "projectCumulative": 30237.146461538447
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 135201.20799999998,
        "projectCumulative": 37204.14646153845
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 142168.20799999998,
        "projectCumulative": 44171.14646153845
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 149135.20799999998,
        "projectCumulative": 51138.14646153845
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 156102.20799999998,
        "projectCumulative": 58105.14646153845
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 163069.20799999998,
        "projectCumulative": 65072.14646153845
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 170036.20799999998,
        "projectCumulative": 72039.14646153845
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 177003.20799999998,
        "projectCumulative": 79006.14646153845
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 183970.20799999998,
        "projectCumulative": 85973.14646153845
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 190937.20799999998,
        "projectCumulative": 92940.14646153845
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 197904.20799999998,
        "projectCumulative": 99907.14646153845
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 204871.20799999998,
        "projectCumulative": 106874.14646153845
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 211838.20799999998,
        "projectCumulative": 113841.14646153845
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 218805.20799999998,
        "projectCumulative": 120808.14646153845
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 225772.20799999998,
        "projectCumulative": 127775.14646153845
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 232739.20799999998,
        "projectCumulative": 134742.14646153845
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 239706.20799999998,
        "projectCumulative": 141709.14646153845
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 246673.20799999998,
        "projectCumulative": 148676.14646153845
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 253640.20799999998,
        "projectCumulative": 155643.14646153845
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 260607.20799999998,
        "projectCumulative": 162610.14646153845
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 267574.208,
        "projectCumulative": 169577.14646153845
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 274541.208,
        "projectCumulative": 176544.14646153845
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 281508.208,
        "projectCumulative": 183511.14646153845
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 288475.208,
        "projectCumulative": 190478.14646153845
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 295442.208,
        "projectCumulative": 197445.14646153845
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 302409.208,
        "projectCumulative": 204412.14646153845
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 309376.208,
        "projectCumulative": 211379.14646153845
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 316343.208,
        "projectCumulative": 218346.14646153845
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 323310.208,
        "projectCumulative": 225313.14646153845
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 330277.208,
        "projectCumulative": 232280.14646153845
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 337244.208,
        "projectCumulative": 239247.14646153845
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 344211.208,
        "projectCumulative": 246214.14646153845
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 351178.208,
        "projectCumulative": 253181.14646153845
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 358145.208,
        "projectCumulative": 260148.14646153845
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 365112.208,
        "projectCumulative": 267115.14646153845
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 372079.208,
        "projectCumulative": 274082.14646153845
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7217,
        "ebit": 5850.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6967,
        "cumulative": 379046.208,
        "projectCumulative": 281049.14646153845
      }
    ],
    "matureCash": 6967
  }
}