{
  "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": "54",
    "abbr": "WV",
    "name": "West Virginia",
    "slug": "west-virginia",
    "region": "South",
    "population2025": 1766147,
    "population2024": 1767402,
    "populationChange": -1255,
    "populationGrowthPct": -0.07100818036870349,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 26.35,
        "hourly_mean": 27.08,
        "hourly_p25": 22.18,
        "hourly_p75": 30.92,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34470
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.23,
        "hourly_mean": 14.88,
        "hourly_p25": 12.88,
        "hourly_p75": 16.91,
        "employment": 6450,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34786
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.54,
        "hourly_mean": 12.88,
        "hourly_p25": 10.66,
        "hourly_p75": 14.23,
        "employment": 6240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34790
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.72,
        "hourly_mean": 12.74,
        "hourly_p25": 10.72,
        "hourly_p75": 13.86,
        "employment": 1640,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34794
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 19.93,
        "hourly_mean": 21.37,
        "hourly_p25": 15.79,
        "hourly_p75": 24.26,
        "employment": 740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34798
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.9,
        "hourly_mean": 15.96,
        "hourly_p25": 13.37,
        "hourly_p75": 18.11,
        "employment": 9340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34800
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.58,
        "hourly_mean": 19.39,
        "hourly_p25": 13.8,
        "hourly_p75": 22.28,
        "employment": 1020,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34822
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.13,
        "hourly_mean": 14.86,
        "hourly_p25": 13.79,
        "hourly_p75": 16.55,
        "employment": 1260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35088
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/west-virginia"
  },
  "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__west-virginia.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": 26.35
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 12.54
      }
    ],
    "hours": 520,
    "wages": 8178,
    "payroll": 9650.039999999999,
    "fixed": 14950.039999999999,
    "depreciation": 1366.6666666666667,
    "training": 2226.9323076923074,
    "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",
        2226.9323076923074
      ]
    ],
    "openingTotal": 97726.9323076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 8387.56,
    "ebit": 7020.8933333333325,
    "breakEvenRevenue": 24722.28282828283,
    "breakEvenUnits": 2908.503862150921,
    "breakEvenDaily": 111.86553315965081,
    "breakEvenUtilization": 0.4661063881652117,
    "utilization": 0.6666666666666666,
    "peakDeficit": 8229.36,
    "deficitMonth": 2,
    "buffer": 29900.079999999998,
    "reserve": 38129.44,
    "funding": 135856.3723076923,
    "payback": 17,
    "year1": {
      "revenue": 365268.8,
      "ebit": 45276.927999999985,
      "cash": 58676.92799999998
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -5615,
        "ebit": -6981.666666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5865,
        "cumulative": -5865,
        "projectCumulative": -103591.9323076923
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -2114.3600000000006,
        "ebit": -3481.0266666666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2364.3600000000006,
        "cumulative": -8229.36,
        "projectCumulative": -105956.2923076923
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 1386.2799999999988,
        "ebit": 19.613333333332093,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1136.2799999999988,
        "cumulative": -7093.080000000002,
        "projectCumulative": -104820.0123076923
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 4186.791999999996,
        "ebit": 2820.125333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3936.791999999996,
        "cumulative": -3156.288000000006,
        "projectCumulative": -100883.2203076923
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 6053.799999999997,
        "ebit": 4687.1333333333305,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5803.799999999997,
        "cumulative": 2647.5119999999915,
        "projectCumulative": -95079.42030769231
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 7454.055999999999,
        "ebit": 6087.389333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7204.055999999999,
        "cumulative": 9851.56799999999,
        "projectCumulative": -87875.36430769232
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 17989.12799999999,
        "projectCumulative": -79737.8043076923
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 26126.687999999987,
        "projectCumulative": -71600.24430769231
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 34264.247999999985,
        "projectCumulative": -63462.68430769232
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 42401.80799999998,
        "projectCumulative": -55325.12430769232
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 50539.36799999998,
        "projectCumulative": -47187.56430769232
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 58676.92799999998,
        "projectCumulative": -39050.004307692325
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 66814.48799999998,
        "projectCumulative": -30912.44430769232
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 74952.04799999998,
        "projectCumulative": -22774.884307692322
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 83089.60799999998,
        "projectCumulative": -14637.324307692325
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 91227.16799999998,
        "projectCumulative": -6499.764307692327
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 99364.72799999997,
        "projectCumulative": 1637.7956923076708
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 107502.28799999997,
        "projectCumulative": 9775.355692307669
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 115639.84799999997,
        "projectCumulative": 17912.915692307666
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 123777.40799999997,
        "projectCumulative": 26050.475692307664
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 131914.96799999996,
        "projectCumulative": 34188.03569230766
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 140052.52799999996,
        "projectCumulative": 42325.59569230766
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 148190.08799999996,
        "projectCumulative": 50463.15569230766
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 156327.64799999996,
        "projectCumulative": 58600.715692307655
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 164465.20799999996,
        "projectCumulative": 66738.27569230765
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 172602.76799999995,
        "projectCumulative": 74875.83569230765
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 180740.32799999995,
        "projectCumulative": 83013.39569230765
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 188877.88799999995,
        "projectCumulative": 91150.95569230765
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 197015.44799999995,
        "projectCumulative": 99288.51569230764
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 205153.00799999994,
        "projectCumulative": 107426.07569230764
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 213290.56799999994,
        "projectCumulative": 115563.63569230764
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 221428.12799999994,
        "projectCumulative": 123701.19569230764
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 229565.68799999994,
        "projectCumulative": 131838.75569230763
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 237703.24799999993,
        "projectCumulative": 139976.31569230763
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 245840.80799999993,
        "projectCumulative": 148113.87569230763
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 253978.36799999993,
        "projectCumulative": 156251.43569230763
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 262115.92799999993,
        "projectCumulative": 164388.99569230762
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 270253.48799999995,
        "projectCumulative": 172526.55569230765
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 278391.04799999995,
        "projectCumulative": 180664.11569230765
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 286528.60799999995,
        "projectCumulative": 188801.67569230765
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 294666.16799999995,
        "projectCumulative": 196939.23569230764
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 302803.72799999994,
        "projectCumulative": 205076.79569230764
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 310941.28799999994,
        "projectCumulative": 213214.35569230764
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 319078.84799999994,
        "projectCumulative": 221351.91569230764
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 327216.40799999994,
        "projectCumulative": 229489.47569230763
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 335353.96799999994,
        "projectCumulative": 237627.03569230763
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 343491.52799999993,
        "projectCumulative": 245764.59569230763
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 351629.08799999993,
        "projectCumulative": 253902.15569230763
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 359766.6479999999,
        "projectCumulative": 262039.71569230763
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 367904.2079999999,
        "projectCumulative": 270177.2756923076
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 376041.7679999999,
        "projectCumulative": 278314.8356923076
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 384179.3279999999,
        "projectCumulative": 286452.3956923076
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 392316.8879999999,
        "projectCumulative": 294589.9556923076
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 400454.4479999999,
        "projectCumulative": 302727.5156923076
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 408592.0079999999,
        "projectCumulative": 310865.0756923076
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 416729.5679999999,
        "projectCumulative": 319002.6356923076
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 424867.1279999999,
        "projectCumulative": 327140.1956923076
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 433004.6879999999,
        "projectCumulative": 335277.7556923076
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 441142.2479999999,
        "projectCumulative": 343415.3156923076
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 8387.56,
        "ebit": 7020.8933333333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8137.5599999999995,
        "cumulative": 449279.8079999999,
        "projectCumulative": 351552.8756923076
      }
    ],
    "matureCash": 8137.5599999999995
  }
}