{
  "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": "49",
    "abbr": "UT",
    "name": "Utah",
    "slug": "utah",
    "region": "West",
    "population2025": 3538904,
    "population2024": 3502983,
    "populationChange": 35921,
    "populationGrowthPct": 1.0254403175807614,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.4,
        "hourly_mean": 35.52,
        "hourly_p25": 27.26,
        "hourly_p75": 44.71,
        "employment": 2400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31609
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.55,
        "hourly_mean": 17.95,
        "hourly_p25": 15,
        "hourly_p75": 20.17,
        "employment": 10520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31976
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.78,
        "hourly_mean": 13.99,
        "hourly_p25": 12.67,
        "hourly_p75": 16.04,
        "employment": 52340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31980
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.3,
        "hourly_mean": 15.15,
        "hourly_p25": 13.5,
        "hourly_p75": 17.19,
        "employment": 3650,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31984
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 25.2,
        "hourly_mean": 26.33,
        "hourly_p25": 21.01,
        "hourly_p75": 31.13,
        "employment": 2240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31988
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.48,
        "hourly_mean": 16.64,
        "hourly_p25": 13.67,
        "hourly_p75": 18.19,
        "employment": 24710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31990
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.89,
        "hourly_mean": 20.12,
        "hourly_p25": 13.72,
        "hourly_p75": 24.58,
        "employment": 2810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32010
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.78,
        "hourly_mean": 16.9,
        "hourly_p25": 14.63,
        "hourly_p75": 18.05,
        "employment": 4580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32305
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/utah"
  },
  "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__utah.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": 33.4
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.78
      }
    ],
    "hours": 520,
    "wages": 9520,
    "payroll": 11233.599999999999,
    "fixed": 16533.6,
    "depreciation": 1366.6666666666667,
    "training": 2592.3692307692304,
    "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",
        2592.3692307692304
      ]
    ],
    "openingTotal": 98092.36923076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6804,
    "ebit": 5437.333333333333,
    "breakEvenRevenue": 27121.616161616166,
    "breakEvenUnits": 3190.778371954843,
    "breakEvenDaily": 122.72224507518627,
    "breakEvenUtilization": 0.5113426878132761,
    "utilization": 0.6666666666666666,
    "peakDeficit": 11843.76,
    "deficitMonth": 3,
    "buffer": 33067.2,
    "reserve": 44910.96,
    "funding": 143003.32923076922,
    "payback": 21,
    "year1": {
      "revenue": 365268.8,
      "ebit": 26274.20799999999,
      "cash": 39674.20799999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7198.5599999999995,
        "ebit": -8565.226666666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7448.5599999999995,
        "cumulative": -7448.5599999999995,
        "projectCumulative": -105540.92923076922
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3697.92,
        "ebit": -5064.586666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3947.92,
        "cumulative": -11396.48,
        "projectCumulative": -109488.84923076922
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -197.28000000000065,
        "ebit": -1563.9466666666674,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -447.28000000000065,
        "cumulative": -11843.76,
        "projectCumulative": -109936.12923076922
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2603.2319999999963,
        "ebit": 1236.5653333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2353.2319999999963,
        "cumulative": -9490.528000000004,
        "projectCumulative": -107582.89723076923
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4470.239999999998,
        "ebit": 3103.573333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4220.239999999998,
        "cumulative": -5270.288000000006,
        "projectCumulative": -103362.65723076923
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5870.495999999999,
        "ebit": 4503.829333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5620.495999999999,
        "cumulative": 350.20799999999326,
        "projectCumulative": -97742.16123076923
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 6904.207999999993,
        "projectCumulative": -91188.16123076923
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 13458.207999999993,
        "projectCumulative": -84634.16123076923
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 20012.20799999999,
        "projectCumulative": -78080.16123076924
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 26566.20799999999,
        "projectCumulative": -71526.16123076924
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 33120.20799999999,
        "projectCumulative": -64972.161230769234
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 39674.20799999999,
        "projectCumulative": -58418.161230769234
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 46228.20799999999,
        "projectCumulative": -51864.161230769234
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 52782.20799999999,
        "projectCumulative": -45310.161230769234
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 59336.20799999999,
        "projectCumulative": -38756.161230769234
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 65890.20799999998,
        "projectCumulative": -32202.16123076924
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 72444.20799999998,
        "projectCumulative": -25648.16123076924
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 78998.20799999998,
        "projectCumulative": -19094.16123076924
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 85552.20799999998,
        "projectCumulative": -12540.161230769241
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 92106.20799999998,
        "projectCumulative": -5986.161230769241
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 98660.20799999998,
        "projectCumulative": 567.8387692307588
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 105214.20799999998,
        "projectCumulative": 7121.838769230759
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 111768.20799999998,
        "projectCumulative": 13675.838769230759
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 118322.20799999998,
        "projectCumulative": 20229.83876923076
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 124876.20799999998,
        "projectCumulative": 26783.83876923076
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 131430.20799999998,
        "projectCumulative": 33337.83876923076
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 137984.20799999998,
        "projectCumulative": 39891.83876923076
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 144538.20799999998,
        "projectCumulative": 46445.83876923076
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 151092.20799999998,
        "projectCumulative": 52999.83876923076
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 157646.20799999998,
        "projectCumulative": 59553.83876923076
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 164200.20799999998,
        "projectCumulative": 66107.83876923076
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 170754.20799999998,
        "projectCumulative": 72661.83876923076
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 177308.20799999998,
        "projectCumulative": 79215.83876923076
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 183862.20799999998,
        "projectCumulative": 85769.83876923076
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 190416.20799999998,
        "projectCumulative": 92323.83876923076
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 196970.20799999998,
        "projectCumulative": 98877.83876923076
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 203524.20799999998,
        "projectCumulative": 105431.83876923076
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 210078.20799999998,
        "projectCumulative": 111985.83876923076
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 216632.20799999998,
        "projectCumulative": 118539.83876923076
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 223186.20799999998,
        "projectCumulative": 125093.83876923076
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 229740.20799999998,
        "projectCumulative": 131647.83876923076
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 236294.20799999998,
        "projectCumulative": 138201.83876923076
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 242848.20799999998,
        "projectCumulative": 144755.83876923076
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 249402.20799999998,
        "projectCumulative": 151309.83876923076
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 255956.20799999998,
        "projectCumulative": 157863.83876923076
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 262510.208,
        "projectCumulative": 164417.83876923076
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 269064.208,
        "projectCumulative": 170971.83876923076
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 275618.208,
        "projectCumulative": 177525.83876923076
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 282172.208,
        "projectCumulative": 184079.83876923076
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 288726.208,
        "projectCumulative": 190633.83876923076
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 295280.208,
        "projectCumulative": 197187.83876923076
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 301834.208,
        "projectCumulative": 203741.83876923076
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 308388.208,
        "projectCumulative": 210295.83876923076
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 314942.208,
        "projectCumulative": 216849.83876923076
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 321496.208,
        "projectCumulative": 223403.83876923076
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 328050.208,
        "projectCumulative": 229957.83876923076
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 334604.208,
        "projectCumulative": 236511.83876923076
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 341158.208,
        "projectCumulative": 243065.83876923076
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 347712.208,
        "projectCumulative": 249619.83876923076
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6804,
        "ebit": 5437.333333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6554,
        "cumulative": 354266.208,
        "projectCumulative": 256173.83876923076
      }
    ],
    "matureCash": 6554
  }
}