{
  "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": "47",
    "abbr": "TN",
    "name": "Tennessee",
    "slug": "tennessee",
    "region": "South",
    "population2025": 7315076,
    "population2024": 7251291,
    "populationChange": 63785,
    "populationGrowthPct": 0.8796364674924728,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.97,
        "hourly_mean": 34.49,
        "hourly_p25": 27.5,
        "hourly_p75": 38.49,
        "employment": 4550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30013
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.51,
        "hourly_mean": 17.56,
        "hourly_p25": 14.72,
        "hourly_p75": 19.59,
        "employment": 28220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30392
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.21,
        "hourly_mean": 13.4,
        "hourly_p25": 11.3,
        "hourly_p75": 14.2,
        "employment": 90690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30397
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.68,
        "hourly_mean": 15.24,
        "hourly_p25": 13.47,
        "hourly_p75": 17.55,
        "employment": 7810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30401
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.5,
        "hourly_mean": 24.61,
        "hourly_p25": 19.03,
        "hourly_p75": 28.9,
        "employment": 3510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30405
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.08,
        "hourly_mean": 16.66,
        "hourly_p25": 14.22,
        "hourly_p75": 17.92,
        "employment": 38120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30407
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.05,
        "hourly_mean": 18.32,
        "hourly_p25": 13.86,
        "hourly_p75": 19.23,
        "employment": 6080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30430
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.8,
        "hourly_mean": 16.96,
        "hourly_p25": 13.78,
        "hourly_p75": 18.5,
        "employment": 8420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30751
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/tennessee"
  },
  "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__tennessee.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": 30.97
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.21
      }
    ],
    "hours": 520,
    "wages": 9000.4,
    "payroll": 10620.472,
    "fixed": 15920.472,
    "depreciation": 1366.6666666666667,
    "training": 2450.878153846154,
    "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",
        2450.878153846154
      ]
    ],
    "openingTotal": 97950.87815384615,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7417.127999999999,
    "ebit": 6050.461333333332,
    "breakEvenRevenue": 26192.634343434347,
    "breakEvenUnits": 3081.4863933452175,
    "breakEvenDaily": 118.51870743635452,
    "breakEvenUtilization": 0.49382794765147714,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10170.224000000002,
    "deficitMonth": 2,
    "buffer": 31840.944,
    "reserve": 42011.168000000005,
    "funding": 139962.04615384614,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 33631.74399999998,
      "cash": 47031.74399999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6585.432000000001,
        "ebit": -7952.098666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6835.432000000001,
        "cumulative": -6835.432000000001,
        "projectCumulative": -104786.31015384615
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3084.7920000000013,
        "ebit": -4451.458666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3334.7920000000013,
        "cumulative": -10170.224000000002,
        "projectCumulative": -108121.10215384615
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 415.84799999999814,
        "ebit": -950.8186666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 165.84799999999814,
        "cumulative": -10004.376000000004,
        "projectCumulative": -107955.25415384615
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3216.359999999995,
        "ebit": 1849.6933333333284,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2966.359999999995,
        "cumulative": -7038.016000000009,
        "projectCumulative": -104988.89415384615
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5083.367999999997,
        "ebit": 3716.70133333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4833.367999999997,
        "cumulative": -2204.648000000012,
        "projectCumulative": -100155.52615384616
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6483.623999999998,
        "ebit": 5116.957333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6233.623999999998,
        "cumulative": 4028.975999999986,
        "projectCumulative": -93921.90215384617
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 11196.103999999985,
        "projectCumulative": -86754.77415384617
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 18363.23199999998,
        "projectCumulative": -79587.64615384617
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 25530.35999999998,
        "projectCumulative": -72420.51815384618
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 32697.487999999976,
        "projectCumulative": -65253.39015384617
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 39864.61599999997,
        "projectCumulative": -58086.262153846175
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 47031.74399999997,
        "projectCumulative": -50919.13415384618
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 54198.87199999997,
        "projectCumulative": -43752.00615384618
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 61365.99999999996,
        "projectCumulative": -36584.878153846184
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 68533.12799999997,
        "projectCumulative": -29417.75015384618
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 75700.25599999996,
        "projectCumulative": -22250.622153846183
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 82867.38399999996,
        "projectCumulative": -15083.494153846186
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 90034.51199999996,
        "projectCumulative": -7916.366153846189
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 97201.63999999996,
        "projectCumulative": -749.2381538461923
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 104368.76799999995,
        "projectCumulative": 6417.889846153805
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 111535.89599999995,
        "projectCumulative": 13585.017846153802
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 118703.02399999995,
        "projectCumulative": 20752.1458461538
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 125870.15199999994,
        "projectCumulative": 27919.273846153796
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 133037.27999999994,
        "projectCumulative": 35086.40184615379
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 140204.40799999994,
        "projectCumulative": 42253.52984615379
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 147371.53599999993,
        "projectCumulative": 49420.65784615379
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 154538.66399999993,
        "projectCumulative": 56587.78584615378
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 161705.79199999993,
        "projectCumulative": 63754.91384615378
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 168872.91999999993,
        "projectCumulative": 70922.04184615378
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 176040.04799999992,
        "projectCumulative": 78089.16984615377
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 183207.17599999992,
        "projectCumulative": 85256.29784615377
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 190374.30399999992,
        "projectCumulative": 92423.42584615377
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 197541.4319999999,
        "projectCumulative": 99590.55384615377
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 204708.5599999999,
        "projectCumulative": 106757.68184615376
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 211875.6879999999,
        "projectCumulative": 113924.80984615376
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 219042.8159999999,
        "projectCumulative": 121091.93784615376
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 226209.9439999999,
        "projectCumulative": 128259.06584615375
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 233377.0719999999,
        "projectCumulative": 135426.19384615374
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 240544.1999999999,
        "projectCumulative": 142593.32184615376
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 247711.3279999999,
        "projectCumulative": 149760.44984615373
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 254878.4559999999,
        "projectCumulative": 156927.57784615376
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 262045.5839999999,
        "projectCumulative": 164094.70584615372
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 269212.7119999999,
        "projectCumulative": 171261.83384615375
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 276379.8399999999,
        "projectCumulative": 178428.96184615378
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 283546.96799999994,
        "projectCumulative": 185596.0898461538
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 290714.09599999996,
        "projectCumulative": 192763.21784615383
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 297881.224,
        "projectCumulative": 199930.34584615385
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 305048.352,
        "projectCumulative": 207097.47384615388
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 312215.48000000004,
        "projectCumulative": 214264.6018461539
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 319382.60800000007,
        "projectCumulative": 221431.72984615393
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 326549.7360000001,
        "projectCumulative": 228598.85784615396
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 333716.8640000001,
        "projectCumulative": 235765.98584615398
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 340883.99200000014,
        "projectCumulative": 242933.113846154
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 348051.12000000017,
        "projectCumulative": 250100.24184615404
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 355218.2480000002,
        "projectCumulative": 257267.36984615406
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 362385.3760000002,
        "projectCumulative": 264434.4978461541
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 369552.50400000025,
        "projectCumulative": 271601.6258461541
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 376719.6320000003,
        "projectCumulative": 278768.75384615414
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 383886.7600000003,
        "projectCumulative": 285935.88184615417
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7417.127999999999,
        "ebit": 6050.461333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7167.127999999999,
        "cumulative": 391053.8880000003,
        "projectCumulative": 293103.0098461542
      }
    ],
    "matureCash": 7167.127999999999
  }
}