{
  "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": "50",
    "abbr": "VT",
    "name": "Vermont",
    "slug": "vermont",
    "region": "Northeast",
    "population2025": 644663,
    "population2024": 646521,
    "populationChange": -1858,
    "populationGrowthPct": -0.28738432316970375,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.46,
        "hourly_mean": 40.25,
        "hourly_p25": 31.18,
        "hourly_p75": 47.57,
        "employment": 500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32337
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.82,
        "hourly_mean": 21,
        "hourly_p25": 18.02,
        "hourly_p75": 22.76,
        "employment": 2360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32630
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.32,
        "hourly_mean": 18.08,
        "hourly_p25": 16.51,
        "hourly_p75": 18.58,
        "employment": 6830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32635
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.31,
        "hourly_mean": 16.96,
        "hourly_p25": 14.53,
        "hourly_p75": 18.34,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32639
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.53,
        "hourly_mean": 28.55,
        "hourly_p25": 23.06,
        "hourly_p75": 33.52,
        "employment": 420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32643
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.67,
        "hourly_mean": 20.35,
        "hourly_p25": 17.81,
        "hourly_p75": 22.36,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32645
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.39,
        "hourly_mean": 26.33,
        "hourly_p25": 17.25,
        "hourly_p75": 29.26,
        "employment": 440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32658
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.01,
        "hourly_mean": 19.96,
        "hourly_p25": 17.89,
        "hourly_p75": 22.1,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32873
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/vermont"
  },
  "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__vermont.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": 37.46
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 17.32
      }
    ],
    "hours": 520,
    "wages": 11423.2,
    "payroll": 13479.376,
    "fixed": 18779.376,
    "depreciation": 1366.6666666666667,
    "training": 3110.6252307692307,
    "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",
        3110.6252307692307
      ]
    ],
    "openingTotal": 98610.62523076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 4558.223999999998,
    "ebit": 3191.5573333333314,
    "breakEvenRevenue": 30524.307070707076,
    "breakEvenUnits": 3591.09494949495,
    "breakEvenDaily": 138.11903651903654,
    "breakEvenUtilization": 0.5754959854959856,
    "utilization": 0.6666666666666666,
    "peakDeficit": 18581.088000000003,
    "deficitMonth": 3,
    "buffer": 37558.752,
    "reserve": 56139.840000000004,
    "funding": 154750.46523076924,
    "payback": 32,
    "year1": {
      "revenue": 365268.8,
      "ebit": -675.104000000033,
      "cash": 12724.895999999975
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -9444.336000000001,
        "ebit": -10811.002666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9694.336000000001,
        "cumulative": -9694.336000000001,
        "projectCumulative": -108304.96123076923
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -5943.696000000002,
        "ebit": -7310.362666666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6193.696000000002,
        "cumulative": -15888.032000000003,
        "projectCumulative": -114498.65723076924
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -2443.0560000000023,
        "ebit": -3809.7226666666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2693.0560000000023,
        "cumulative": -18581.088000000003,
        "projectCumulative": -117191.71323076924
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 357.4559999999947,
        "ebit": -1009.2106666666721,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 107.45599999999467,
        "cumulative": -18473.63200000001,
        "projectCumulative": -117084.25723076925
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 2224.4639999999963,
        "ebit": 857.7973333333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1974.4639999999963,
        "cumulative": -16499.168000000012,
        "projectCumulative": -115109.79323076925
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 3624.7199999999975,
        "ebit": 2258.0533333333306,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3374.7199999999975,
        "cumulative": -13124.448000000015,
        "projectCumulative": -111735.07323076925
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": -8816.224000000017,
        "projectCumulative": -107426.84923076925
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": -4508.000000000018,
        "projectCumulative": -103118.62523076925
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": -199.77600000001985,
        "projectCumulative": -98810.40123076926
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 4108.4479999999785,
        "projectCumulative": -94502.17723076926
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 8416.671999999977,
        "projectCumulative": -90193.95323076926
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 12724.895999999975,
        "projectCumulative": -85885.72923076926
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 17033.119999999974,
        "projectCumulative": -81577.50523076925
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 21341.343999999972,
        "projectCumulative": -77269.28123076927
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 25649.56799999997,
        "projectCumulative": -72961.05723076926
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 29957.79199999997,
        "projectCumulative": -68652.83323076926
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 34266.01599999997,
        "projectCumulative": -64344.60923076927
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 38574.23999999996,
        "projectCumulative": -60036.38523076927
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 42882.46399999996,
        "projectCumulative": -55728.16123076927
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 47190.687999999966,
        "projectCumulative": -51419.93723076927
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 51498.91199999997,
        "projectCumulative": -47111.71323076927
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 55807.13599999997,
        "projectCumulative": -42803.489230769264
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 60115.35999999997,
        "projectCumulative": -38495.26523076926
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 64423.58399999997,
        "projectCumulative": -34187.04123076926
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 68731.80799999998,
        "projectCumulative": -29878.81723076926
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 73040.03199999998,
        "projectCumulative": -25570.593230769256
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 77348.25599999998,
        "projectCumulative": -21262.369230769255
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 81656.47999999998,
        "projectCumulative": -16954.145230769253
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 85964.70399999998,
        "projectCumulative": -12645.92123076925
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 90272.92799999999,
        "projectCumulative": -8337.697230769249
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 94581.15199999999,
        "projectCumulative": -4029.4732307692466
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 98889.37599999999,
        "projectCumulative": 278.7507692307554
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 103197.59999999999,
        "projectCumulative": 4586.974769230757
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 107505.824,
        "projectCumulative": 8895.19876923076
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 111814.048,
        "projectCumulative": 13203.422769230761
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 116122.272,
        "projectCumulative": 17511.646769230763
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 120430.496,
        "projectCumulative": 21819.870769230765
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 124738.72,
        "projectCumulative": 26128.094769230767
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 129046.944,
        "projectCumulative": 30436.31876923077
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 133355.168,
        "projectCumulative": 34744.54276923077
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 137663.392,
        "projectCumulative": 39052.76676923076
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 141971.61599999998,
        "projectCumulative": 43360.990769230746
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 146279.83999999997,
        "projectCumulative": 47669.21476923073
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 150588.06399999995,
        "projectCumulative": 51977.43876923072
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 154896.28799999994,
        "projectCumulative": 56285.66276923071
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 159204.51199999993,
        "projectCumulative": 60593.886769230696
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 163512.73599999992,
        "projectCumulative": 64902.11076923068
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 167820.9599999999,
        "projectCumulative": 69210.33476923067
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 172129.1839999999,
        "projectCumulative": 73518.55876923066
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 176437.40799999988,
        "projectCumulative": 77826.78276923065
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 180745.63199999987,
        "projectCumulative": 82135.00676923063
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 185053.85599999985,
        "projectCumulative": 86443.23076923062
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 189362.07999999984,
        "projectCumulative": 90751.45476923061
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 193670.30399999983,
        "projectCumulative": 95059.6787692306
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 197978.52799999982,
        "projectCumulative": 99367.90276923058
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 202286.7519999998,
        "projectCumulative": 103676.12676923057
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 206594.9759999998,
        "projectCumulative": 107984.35076923056
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 210903.19999999978,
        "projectCumulative": 112292.57476923054
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 215211.42399999977,
        "projectCumulative": 116600.79876923053
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 4558.223999999998,
        "ebit": 3191.5573333333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4308.223999999998,
        "cumulative": 219519.64799999975,
        "projectCumulative": 120909.02276923052
      }
    ],
    "matureCash": 4308.223999999998
  }
}