{
  "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": "56",
    "abbr": "WY",
    "name": "Wyoming",
    "slug": "wyoming",
    "region": "West",
    "population2025": 588753,
    "population2024": 586722,
    "populationChange": 2031,
    "populationGrowthPct": 0.3461605325861372,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.1,
        "hourly_mean": 31.4,
        "hourly_p25": 23.41,
        "hourly_p75": 36.61,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35880
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.71,
        "hourly_mean": 18.24,
        "hourly_p25": 14.15,
        "hourly_p75": 20.7,
        "employment": 2710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36148
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.4,
        "hourly_mean": 13.23,
        "hourly_p25": 10.53,
        "hourly_p75": 14.25,
        "employment": 7060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36151
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 15,
        "hourly_p25": 13,
        "hourly_p75": 17.52,
        "employment": 1060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36155
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23,
        "hourly_mean": 24.01,
        "hourly_p25": 18.44,
        "hourly_p75": 27.72,
        "employment": 580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36159
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 18.04,
        "hourly_p25": 15.59,
        "hourly_p75": 20.96,
        "employment": 4760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36161
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.03,
        "hourly_mean": 16.53,
        "hourly_p25": 12.37,
        "hourly_p75": 17.55,
        "employment": 360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36177
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.58,
        "hourly_p25": 14.06,
        "hourly_p75": 17.48,
        "employment": 720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wyoming"
  },
  "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__wyoming.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": 30.1
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.4
      }
    ],
    "hours": 520,
    "wages": 8972,
    "payroll": 10586.96,
    "fixed": 15886.96,
    "depreciation": 1366.6666666666667,
    "training": 2443.144615384615,
    "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",
        2443.144615384615
      ]
    ],
    "openingTotal": 97943.14461538462,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 7450.639999999999,
    "ebit": 6083.973333333332,
    "breakEvenRevenue": 26141.85858585859,
    "breakEvenUnits": 3075.512774806893,
    "breakEvenDaily": 118.2889528771882,
    "breakEvenUtilization": 0.49287063698828415,
    "utilization": 0.6666666666666666,
    "peakDeficit": 10103.2,
    "deficitMonth": 2,
    "buffer": 31773.92,
    "reserve": 41877.119999999995,
    "funding": 139820.26461538463,
    "payback": 20,
    "year1": {
      "revenue": 365268.8,
      "ebit": 34033.887999999984,
      "cash": 47433.887999999984
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -6551.92,
        "ebit": -7918.586666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6801.92,
        "cumulative": -6801.92,
        "projectCumulative": -104745.06461538462
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3051.2800000000007,
        "ebit": -4417.946666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3301.2800000000007,
        "cumulative": -10103.2,
        "projectCumulative": -108046.34461538462
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": 449.35999999999876,
        "ebit": -917.306666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 199.35999999999876,
        "cumulative": -9903.840000000002,
        "projectCumulative": -107846.98461538462
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 3249.8719999999958,
        "ebit": 1883.205333333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2999.8719999999958,
        "cumulative": -6903.968000000006,
        "projectCumulative": -104847.11261538463
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 5116.879999999997,
        "ebit": 3750.2133333333304,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4866.879999999997,
        "cumulative": -2037.0880000000088,
        "projectCumulative": -99980.23261538462
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 6517.135999999999,
        "ebit": 5150.469333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6267.135999999999,
        "cumulative": 4230.04799999999,
        "projectCumulative": -93713.09661538462
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 11430.68799999999,
        "projectCumulative": -86512.45661538462
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 18631.327999999987,
        "projectCumulative": -79311.81661538463
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 25831.967999999986,
        "projectCumulative": -72111.17661538464
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 33032.607999999986,
        "projectCumulative": -64910.53661538463
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 40233.247999999985,
        "projectCumulative": -57709.896615384634
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 47433.887999999984,
        "projectCumulative": -50509.256615384635
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 54634.527999999984,
        "projectCumulative": -43308.616615384635
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 61835.16799999998,
        "projectCumulative": -36107.976615384636
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 69035.80799999999,
        "projectCumulative": -28907.33661538463
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 76236.44799999999,
        "projectCumulative": -21706.69661538463
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 83437.08799999999,
        "projectCumulative": -14506.05661538463
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 90637.72799999999,
        "projectCumulative": -7305.416615384631
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 97838.36799999999,
        "projectCumulative": -104.77661538463144
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 105039.00799999999,
        "projectCumulative": 7095.863384615368
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 112239.64799999999,
        "projectCumulative": 14296.503384615367
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 119440.28799999999,
        "projectCumulative": 21497.143384615367
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 126640.92799999999,
        "projectCumulative": 28697.783384615366
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 133841.56799999997,
        "projectCumulative": 35898.42338461535
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 141042.20799999998,
        "projectCumulative": 43099.063384615365
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 148242.848,
        "projectCumulative": 50299.70338461538
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 155443.488,
        "projectCumulative": 57500.34338461539
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 162644.12800000003,
        "projectCumulative": 64700.98338461541
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 169844.76800000004,
        "projectCumulative": 71901.62338461542
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 177045.40800000005,
        "projectCumulative": 79102.26338461543
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 184246.04800000007,
        "projectCumulative": 86302.90338461545
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 191446.68800000008,
        "projectCumulative": 93503.54338461546
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 198647.3280000001,
        "projectCumulative": 100704.18338461548
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 205847.9680000001,
        "projectCumulative": 107904.82338461549
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 213048.60800000012,
        "projectCumulative": 115105.4633846155
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 220249.24800000014,
        "projectCumulative": 122306.10338461552
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 227449.88800000015,
        "projectCumulative": 129506.74338461553
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 234650.52800000017,
        "projectCumulative": 136707.38338461553
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 241851.16800000018,
        "projectCumulative": 143908.02338461555
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 249051.8080000002,
        "projectCumulative": 151108.66338461556
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 256252.4480000002,
        "projectCumulative": 158309.30338461557
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 263453.0880000002,
        "projectCumulative": 165509.9433846156
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 270653.72800000024,
        "projectCumulative": 172710.5833846156
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 277854.36800000025,
        "projectCumulative": 179911.22338461562
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 285055.00800000026,
        "projectCumulative": 187111.86338461563
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 292255.6480000003,
        "projectCumulative": 194312.50338461564
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 299456.2880000003,
        "projectCumulative": 201513.14338461566
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 306656.9280000003,
        "projectCumulative": 208713.78338461567
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 313857.5680000003,
        "projectCumulative": 215914.4233846157
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 321058.20800000033,
        "projectCumulative": 223115.0633846157
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 328258.84800000035,
        "projectCumulative": 230315.7033846157
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 335459.48800000036,
        "projectCumulative": 237516.34338461573
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 342660.1280000004,
        "projectCumulative": 244716.98338461574
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 349860.7680000004,
        "projectCumulative": 251917.62338461576
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 357061.4080000004,
        "projectCumulative": 259118.26338461577
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 364262.0480000004,
        "projectCumulative": 266318.9033846158
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 371462.68800000043,
        "projectCumulative": 273519.5433846158
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 378663.32800000045,
        "projectCumulative": 280720.1833846158
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 385863.96800000046,
        "projectCumulative": 287920.8233846158
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 7450.639999999999,
        "ebit": 6083.973333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7200.639999999999,
        "cumulative": 393064.6080000005,
        "projectCumulative": 295121.46338461584
      }
    ],
    "matureCash": 7200.639999999999
  }
}