{
  "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": "48",
    "abbr": "TX",
    "name": "Texas",
    "slug": "texas",
    "region": "South",
    "population2025": 31709821,
    "population2024": 31318578,
    "populationChange": 391243,
    "populationGrowthPct": 1.2492361562520538,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.21,
        "hourly_mean": 31.86,
        "hourly_p25": 23.44,
        "hourly_p75": 36.44,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30786
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.71,
        "hourly_mean": 16.04,
        "hourly_p25": 13.72,
        "hourly_p75": 17.8,
        "employment": 126620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31182
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.34,
        "hourly_mean": 13.34,
        "hourly_p25": 11.05,
        "hourly_p75": 14.29,
        "employment": 460530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31187
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 14.29,
        "hourly_p25": 12.31,
        "hourly_p75": 16.49,
        "employment": 33630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31191
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.03,
        "hourly_mean": 21.36,
        "hourly_p25": 16.18,
        "hourly_p75": 24.39,
        "employment": 13370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31195
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.87,
        "hourly_mean": 16.29,
        "hourly_p25": 13.34,
        "hourly_p75": 18.24,
        "employment": 184840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31197
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.75,
        "hourly_mean": 18.67,
        "hourly_p25": 13.59,
        "hourly_p75": 22.68,
        "employment": 22440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31224
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.16,
        "hourly_mean": 15.35,
        "hourly_p25": 13.13,
        "hourly_p75": 17.26,
        "employment": 37750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31573
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/texas"
  },
  "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__texas.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": 29.21
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.34
      }
    ],
    "hours": 520,
    "wages": 8841.2,
    "payroll": 10432.616,
    "fixed": 15732.616,
    "depreciation": 1366.6666666666667,
    "training": 2407.5267692307693,
    "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",
        2407.5267692307693
      ]
    ],
    "openingTotal": 97907.52676923077,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7604.983999999999,
    "ebit": 6238.317333333332,
    "breakEvenRevenue": 25908.00404040404,
    "breakEvenUnits": 3048.000475341652,
    "breakEvenDaily": 117.23078751314046,
    "breakEvenUtilization": 0.48846161463808524,
    "utilization": 0.6666666666666666,
    "peakDeficit": 9794.512000000002,
    "deficitMonth": 2,
    "buffer": 31465.232,
    "reserve": 41259.744000000006,
    "funding": 139167.2707692308,
    "payback": 19,
    "year1": {
      "revenue": 365268.8,
      "ebit": 35886.015999999974,
      "cash": 49286.01599999997
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6397.576000000001,
        "ebit": -7764.242666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6647.576000000001,
        "cumulative": -6647.576000000001,
        "projectCumulative": -104555.10276923077
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -2896.9360000000015,
        "ebit": -4263.6026666666685,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3146.9360000000015,
        "cumulative": -9794.512000000002,
        "projectCumulative": -107702.03876923077
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 603.7039999999979,
        "ebit": -762.9626666666688,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 353.7039999999979,
        "cumulative": -9440.808000000005,
        "projectCumulative": -107348.33476923077
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3404.215999999995,
        "ebit": 2037.5493333333281,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3154.215999999995,
        "cumulative": -6286.59200000001,
        "projectCumulative": -104194.11876923077
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5271.2239999999965,
        "ebit": 3904.5573333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5021.2239999999965,
        "cumulative": -1265.3680000000131,
        "projectCumulative": -99172.89476923078
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6671.479999999998,
        "ebit": 5304.813333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6421.479999999998,
        "cumulative": 5156.111999999985,
        "projectCumulative": -92751.41476923079
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 12511.095999999983,
        "projectCumulative": -85396.43076923079
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 19866.07999999998,
        "projectCumulative": -78041.4467692308
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 27221.063999999977,
        "projectCumulative": -70686.4627692308
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 34576.04799999997,
        "projectCumulative": -63331.478769230795
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 41931.03199999997,
        "projectCumulative": -55976.4947692308
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 49286.01599999997,
        "projectCumulative": -48621.5107692308
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 56640.99999999996,
        "projectCumulative": -41266.526769230804
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 63995.98399999996,
        "projectCumulative": -33911.54276923081
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 71350.96799999996,
        "projectCumulative": -26556.558769230804
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 78705.95199999996,
        "projectCumulative": -19201.574769230807
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 86060.93599999996,
        "projectCumulative": -11846.59076923081
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 93415.91999999995,
        "projectCumulative": -4491.606769230813
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 100770.90399999995,
        "projectCumulative": 2863.3772307691834
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 108125.88799999995,
        "projectCumulative": 10218.36123076918
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 115480.87199999994,
        "projectCumulative": 17573.345230769177
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 122835.85599999994,
        "projectCumulative": 24928.329230769174
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 130190.83999999994,
        "projectCumulative": 32283.31323076917
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 137545.82399999994,
        "projectCumulative": 39638.29723076917
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 144900.80799999993,
        "projectCumulative": 46993.281230769164
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 152255.79199999993,
        "projectCumulative": 54348.26523076916
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 159610.77599999993,
        "projectCumulative": 61703.24923076916
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 166965.75999999992,
        "projectCumulative": 69058.23323076915
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 174320.74399999992,
        "projectCumulative": 76413.21723076915
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 181675.72799999992,
        "projectCumulative": 83768.20123076915
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 189030.7119999999,
        "projectCumulative": 91123.18523076914
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 196385.6959999999,
        "projectCumulative": 98478.16923076914
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 203740.6799999999,
        "projectCumulative": 105833.15323076914
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 211095.6639999999,
        "projectCumulative": 113188.13723076913
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 218450.6479999999,
        "projectCumulative": 120543.12123076913
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 225805.6319999999,
        "projectCumulative": 127898.10523076913
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 233160.6159999999,
        "projectCumulative": 135253.08923076914
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 240515.5999999999,
        "projectCumulative": 142608.07323076914
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 247870.5839999999,
        "projectCumulative": 149963.05723076913
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 255225.56799999988,
        "projectCumulative": 157318.04123076913
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 262580.5519999999,
        "projectCumulative": 164673.02523076913
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 269935.5359999999,
        "projectCumulative": 172028.00923076912
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 277290.5199999999,
        "projectCumulative": 179382.99323076912
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 284645.5039999999,
        "projectCumulative": 186737.97723076912
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 292000.4879999999,
        "projectCumulative": 194092.9612307691
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 299355.4719999999,
        "projectCumulative": 201447.9452307691
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 306710.4559999999,
        "projectCumulative": 208802.9292307691
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 314065.4399999999,
        "projectCumulative": 216157.9132307691
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 321420.4239999999,
        "projectCumulative": 223512.8972307691
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 328775.4079999999,
        "projectCumulative": 230867.8812307691
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 336130.3919999999,
        "projectCumulative": 238222.8652307691
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 343485.3759999999,
        "projectCumulative": 245577.8492307691
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 350840.35999999987,
        "projectCumulative": 252932.8332307691
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 358195.34399999987,
        "projectCumulative": 260287.81723076908
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 365550.32799999986,
        "projectCumulative": 267642.8012307691
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 372905.31199999986,
        "projectCumulative": 274997.7852307691
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 380260.29599999986,
        "projectCumulative": 282352.7692307691
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 387615.27999999985,
        "projectCumulative": 289707.75323076907
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 394970.26399999985,
        "projectCumulative": 297062.73723076907
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7604.983999999999,
        "ebit": 6238.317333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7354.983999999999,
        "cumulative": 402325.24799999985,
        "projectCumulative": 304417.72123076906
      }
    ],
    "matureCash": 7354.983999999999
  }
}