{
  "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": "55",
    "abbr": "WI",
    "name": "Wisconsin",
    "slug": "wisconsin",
    "region": "Midwest",
    "population2025": 5972787,
    "population2024": 5957168,
    "populationChange": 15619,
    "populationGrowthPct": 0.2621883418429727,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.72,
        "hourly_mean": 32.98,
        "hourly_p25": 23.2,
        "hourly_p75": 38.11,
        "employment": 6000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35123
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.57,
        "hourly_mean": 17.64,
        "hourly_p25": 15.02,
        "hourly_p75": 19.37,
        "employment": 25410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35499
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.75,
        "hourly_mean": 13.99,
        "hourly_p25": 12.36,
        "hourly_p75": 16.05,
        "employment": 67750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35504
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.98,
        "hourly_mean": 13.87,
        "hourly_p25": 10.57,
        "hourly_p75": 16.67,
        "employment": 8190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35508
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.59,
        "hourly_mean": 25.88,
        "hourly_p25": 21.29,
        "hourly_p75": 29.21,
        "employment": 2740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35512
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.79,
        "hourly_mean": 18.53,
        "hourly_p25": 16.53,
        "hourly_p75": 21.19,
        "employment": 45640,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35514
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.42,
        "hourly_mean": 18.84,
        "hourly_p25": 14.17,
        "hourly_p75": 22.63,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35536
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.96,
        "hourly_mean": 17.38,
        "hourly_p25": 14.33,
        "hourly_p75": 19.18,
        "employment": 7040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35851
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wisconsin"
  },
  "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__wisconsin.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": 29.72
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.75
      }
    ],
    "hours": 520,
    "wages": 9066.4,
    "payroll": 10698.351999999999,
    "fixed": 15998.351999999999,
    "depreciation": 1366.6666666666667,
    "training": 2468.8504615384613,
    "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",
        2468.8504615384613
      ]
    ],
    "openingTotal": 97968.85046153846,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7339.248,
    "ebit": 5972.581333333333,
    "breakEvenRevenue": 26310.634343434347,
    "breakEvenUnits": 3095.3687462863936,
    "breakEvenDaily": 119.05264408793822,
    "breakEvenUtilization": 0.4960526836997426,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10325.984,
    "deficitMonth": 2,
    "buffer": 31996.703999999998,
    "reserve": 42322.687999999995,
    "funding": 140291.53846153844,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 32697.183999999983,
      "cash": 46097.18399999999
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6663.312,
        "ebit": -8029.978666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6913.312,
        "cumulative": -6913.312,
        "projectCumulative": -104882.16246153846
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3162.6720000000005,
        "ebit": -4529.338666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3412.6720000000005,
        "cumulative": -10325.984,
        "projectCumulative": -108294.83446153846
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 337.96799999999894,
        "ebit": -1028.6986666666678,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 87.96799999999894,
        "cumulative": -10238.016000000001,
        "projectCumulative": -108206.86646153846
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3138.479999999996,
        "ebit": 1771.8133333333292,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2888.479999999996,
        "cumulative": -7349.5360000000055,
        "projectCumulative": -105318.38646153847
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5005.487999999998,
        "ebit": 3638.8213333333306,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4755.487999999998,
        "cumulative": -2594.048000000008,
        "projectCumulative": -100562.89846153847
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6405.743999999999,
        "ebit": 5039.077333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6155.743999999999,
        "cumulative": 3561.695999999991,
        "projectCumulative": -94407.15446153846
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 10650.94399999999,
        "projectCumulative": -87317.90646153847
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 17740.19199999999,
        "projectCumulative": -80228.65846153846
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 24829.439999999988,
        "projectCumulative": -73139.41046153847
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 31918.687999999987,
        "projectCumulative": -66050.16246153848
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 39007.93599999999,
        "projectCumulative": -58960.91446153847
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 46097.18399999999,
        "projectCumulative": -51871.66646153847
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 53186.431999999986,
        "projectCumulative": -44782.41846153847
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 60275.679999999986,
        "projectCumulative": -37693.17046153847
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 67364.92799999999,
        "projectCumulative": -30603.922461538474
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 74454.17599999998,
        "projectCumulative": -23514.67446153848
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 81543.42399999997,
        "projectCumulative": -16425.42646153849
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 88632.67199999996,
        "projectCumulative": -9336.178461538497
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 95721.91999999995,
        "projectCumulative": -2246.9304615385045
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 102811.16799999995,
        "projectCumulative": 4842.317538461488
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 109900.41599999994,
        "projectCumulative": 11931.56553846148
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 116989.66399999993,
        "projectCumulative": 19020.813538461472
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 124078.91199999992,
        "projectCumulative": 26110.061538461465
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 131168.15999999992,
        "projectCumulative": 33199.30953846146
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 138257.4079999999,
        "projectCumulative": 40288.55753846145
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 145346.6559999999,
        "projectCumulative": 47377.80553846144
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 152435.9039999999,
        "projectCumulative": 54467.053538461434
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 159525.15199999989,
        "projectCumulative": 61556.30153846143
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 166614.39999999988,
        "projectCumulative": 68645.54953846142
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 173703.64799999987,
        "projectCumulative": 75734.79753846141
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 180792.89599999986,
        "projectCumulative": 82824.0455384614
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 187882.14399999985,
        "projectCumulative": 89913.2935384614
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 194971.39199999985,
        "projectCumulative": 97002.54153846139
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 202060.63999999984,
        "projectCumulative": 104091.78953846138
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 209149.88799999983,
        "projectCumulative": 111181.03753846137
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 216239.13599999982,
        "projectCumulative": 118270.28553846136
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 223328.38399999982,
        "projectCumulative": 125359.53353846136
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 230417.6319999998,
        "projectCumulative": 132448.78153846134
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 237506.8799999998,
        "projectCumulative": 139538.02953846136
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 244596.1279999998,
        "projectCumulative": 146627.27753846132
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 251685.3759999998,
        "projectCumulative": 153716.52553846134
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 258774.62399999978,
        "projectCumulative": 160805.7735384613
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 265863.8719999998,
        "projectCumulative": 167895.02153846133
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 272953.1199999998,
        "projectCumulative": 174984.26953846135
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 280042.36799999984,
        "projectCumulative": 182073.51753846137
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 287131.61599999986,
        "projectCumulative": 189162.7655384614
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 294220.8639999999,
        "projectCumulative": 196252.0135384614
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 301310.1119999999,
        "projectCumulative": 203341.26153846143
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 308399.3599999999,
        "projectCumulative": 210430.50953846145
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 315488.60799999995,
        "projectCumulative": 217519.75753846148
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 322577.85599999997,
        "projectCumulative": 224609.0055384615
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 329667.104,
        "projectCumulative": 231698.25353846152
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 336756.352,
        "projectCumulative": 238787.50153846154
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 343845.60000000003,
        "projectCumulative": 245876.74953846156
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 350934.84800000006,
        "projectCumulative": 252965.99753846158
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 358024.0960000001,
        "projectCumulative": 260055.2455384616
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 365113.3440000001,
        "projectCumulative": 267144.4935384616
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 372202.5920000001,
        "projectCumulative": 274233.74153846165
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 379291.84000000014,
        "projectCumulative": 281322.98953846167
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7339.248,
        "ebit": 5972.581333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7089.248,
        "cumulative": 386381.08800000016,
        "projectCumulative": 288412.2375384617
      }
    ],
    "matureCash": 7089.248
  }
}