{
  "business": {
    "id": "laundromat",
    "name": "Laundromat",
    "category": "property-spaces",
    "categoryName": "Property & spaces",
    "number": "06",
    "format": "Attended 2,400-square-foot self-service laundromat with 36 washers and paired gas-dryer capacity",
    "unit": "paid washer turns",
    "unitSingle": "paid washer turn",
    "unitPeriod": "paid washer turns per day",
    "summary": "A leased neighborhood self-service laundromat with a mixed washer bank, paired drying capacity, card or app payment and paid attendant coverage.",
    "promise": "Test whether paid washer turns, the realized wash-and-dry basket and a fully scoped utility installation can support the equipment-heavy lease.",
    "capacity": 216,
    "volume": 145,
    "price": 9,
    "days": 30,
    "variable": 0.24,
    "rent": 5500,
    "other": 4200,
    "maintenance": 2500,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "51-6011",
        "label": "Attendant and cleaning coverage",
        "hours": 320
      },
      {
        "soc": "11-1021",
        "label": "Management, reconciliation and vendor coordination",
        "hours": 65
      }
    ],
    "opening": [
      [
        "Utility fit-out and installation allowance",
        135000
      ],
      [
        "Commercial washers and dryers",
        295000
      ],
      [
        "Payment system, security, carts and folding furniture",
        30000
      ],
      [
        "Professional and setup allowance",
        15000
      ],
      [
        "Opening supplies and change float",
        5000
      ]
    ],
    "depreciable": 405000,
    "trainingHours": 64,
    "capacityText": "36 washers × 6 available turns per day = 216 paid washer turns per day. This is a simplified physical ceiling. Cycle mix, downtime, uneven peaks, dryer availability, customer dwell time and demand can all reduce usable throughput.",
    "exclusions": "Dry cleaning, route-installed machines, pickup and delivery, a full wash-and-fold production service, property ownership and a second location are outside this format.",
    "variableText": "17% water, sewer, gas and electricity plus 7% payment fees, customer supplies and other costs that move with paid turns",
    "otherText": "Insurance $650; cleaning, security and waste $1,100; marketing $600; connectivity and software $350; pest control, accounting and other operating costs $1,500 per month. Maintenance investment is modeled separately at $2,500 per month.",
    "payrollNote": "Laundry and Dry-Cleaning Workers is the broad attendant proxy; General and Operations Managers covers paid management work. Neither occupation establishes a hiring quote. The 18% employer allowance is a planning assumption, not a payroll compliance calculation.",
    "demandQuestion": "Can the chosen catchment produce enough paid washer turns at a realized wash-and-dry basket that covers the staffed, utility-intensive location?",
    "demandSteps": [
      "Count occupied washers by size in comparable laundromats at fixed intervals across weekdays and weekends. Record completed paid starts, not people in the room or available machine doors.",
      "Build the $9.00 realized turn from the expected washer-size mix, dryer attachment, discounts and refunds. Keep a washer start as the unit and do not count its dryer use as another washer turn.",
      "Match the observed peak mix to the machine bank, dryer capacity and customer path. Test outages and uneven demand before converting a theoretical six-turn ceiling into a sales forecast."
    ],
    "launchSteps": [
      [
        "Machine mix and demand",
        "Define washer sizes, dryer ratio, payment method and staffed services. Observe comparable paid usage and obtain price evidence before treating the reference turn volume as achievable."
      ],
      [
        "Premises and utilities",
        "Obtain a measured plan and written scopes for water, sewer, drainage, gas, exhaust, electrical service, slab, ventilation and maintenance access before signing or ordering machines."
      ],
      [
        "Installation and commissioning",
        "Reconcile equipment, freight, foundations, utility trunks, permits, testing, payment commissioning and opening delay in one dated sources-and-uses schedule."
      ]
    ],
    "risks": [
      [
        "A machine door is not a sale",
        "Installed capacity only limits throughput. Paid turns require a suitable catchment, competitive offer and a reliable operating experience."
      ],
      [
        "Utility scope can dominate the opening budget",
        "A low headline rent cannot compensate for inadequate water, sewer, gas, electrical, ventilation or structural capacity."
      ],
      [
        "The washer bank and dryer bank must work together",
        "An attractive washer count can still create queues or lost repeat visits when dryer capacity, exhaust, maintenance access or peak-size mix is wrong."
      ]
    ],
    "pilot": {}
  },
  "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
        }
      },
      "11-1021": {
        "soc": "11-1021",
        "title": "General and Operations Managers",
        "hourly_median": 57.08,
        "hourly_mean": 67.48,
        "hourly_p25": 38.15,
        "hourly_p75": 82.27,
        "employment": 36910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35101
        }
      },
      "51-6011": {
        "soc": "51-6011",
        "title": "Laundry and Dry-Cleaning Workers",
        "hourly_median": 17.16,
        "hourly_mean": 16.89,
        "hourly_p25": 14.82,
        "hourly_p75": 17.91,
        "employment": 3310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35768
        }
      }
    },
    "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/laundromat__wisconsin.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 145,
      "price": 9,
      "rent": 5500,
      "variable": 0.24,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "51-6011",
        "label": "Attendant and cleaning coverage",
        "hours": 320,
        "hourly": 17.16
      },
      {
        "soc": "11-1021",
        "label": "Management, reconciliation and vendor coordination",
        "hours": 65,
        "hourly": 57.08
      }
    ],
    "hours": 385,
    "wages": 9201.4,
    "payroll": 10857.651999999998,
    "fixed": 20557.652,
    "depreciation": 6750,
    "training": 1804.9083844155841,
    "opening": [
      [
        "Utility fit-out and installation allowance",
        135000
      ],
      [
        "Commercial washers and dryers",
        295000
      ],
      [
        "Payment system, security, carts and folding furniture",
        30000
      ],
      [
        "Professional and setup allowance",
        15000
      ],
      [
        "Opening supplies and change float",
        5000
      ],
      [
        "Refundable deposit (two months of occupancy)",
        11000
      ],
      [
        "Paid pre-opening training",
        1804.9083844155841
      ]
    ],
    "openingTotal": 492804.9083844156,
    "monthlyUnits": 4350,
    "ceiling": 6480,
    "revenue": 39150,
    "contribution": 29754,
    "ebitda": 9196.348000000002,
    "ebit": 2446.348000000002,
    "breakEvenRevenue": 35931.12105263158,
    "breakEvenUnits": 3992.346783625731,
    "breakEvenDaily": 133.0782261208577,
    "breakEvenUtilization": 0.6161028987076745,
    "utilization": 0.6712962962962963,
    "peakDeficit": 20078.855999999992,
    "deficitMonth": 3,
    "buffer": 41115.304,
    "reserve": 61194.15999999999,
    "funding": 553999.0683844156,
    "payback": null,
    "year1": {
      "revenue": 404419.5,
      "ebit": -20333.00399999997,
      "cash": 30666.99600000002
    },
    "months": [
      {
        "month": 1,
        "units": 1740,
        "revenue": 15660,
        "ebitda": -8656.051999999998,
        "ebit": -15406.051999999998,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11156.051999999998,
        "cumulative": -11156.051999999998,
        "projectCumulative": -503960.96038441564
      },
      {
        "month": 2,
        "units": 2392.5,
        "revenue": 21532.5,
        "ebitda": -4192.9519999999975,
        "ebit": -10942.951999999997,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6692.9519999999975,
        "cumulative": -17849.003999999994,
        "projectCumulative": -510653.9123844156
      },
      {
        "month": 3,
        "units": 3045,
        "revenue": 27405,
        "ebitda": 270.14800000000105,
        "ebit": -6479.851999999999,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2229.851999999999,
        "cumulative": -20078.855999999992,
        "projectCumulative": -512883.7643844156
      },
      {
        "month": 4,
        "units": 3567,
        "revenue": 32103,
        "ebitda": 3840.6280000000006,
        "ebit": -2909.3719999999994,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1340.6280000000006,
        "cumulative": -18738.227999999992,
        "projectCumulative": -511543.1363844156
      },
      {
        "month": 5,
        "units": 3915,
        "revenue": 35235,
        "ebitda": 6220.948,
        "ebit": -529.0519999999997,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3720.9480000000003,
        "cumulative": -15017.279999999992,
        "projectCumulative": -507822.1883844156
      },
      {
        "month": 6,
        "units": 4176,
        "revenue": 37584,
        "ebitda": 8006.188000000002,
        "ebit": 1256.188000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5506.188000000002,
        "cumulative": -9511.09199999999,
        "projectCumulative": -502316.0003844156
      },
      {
        "month": 7,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": -2814.743999999988,
        "projectCumulative": -495619.6523844156
      },
      {
        "month": 8,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 3881.604000000014,
        "projectCumulative": -488923.3043844156
      },
      {
        "month": 9,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 10577.952000000016,
        "projectCumulative": -482226.9563844156
      },
      {
        "month": 10,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 17274.300000000017,
        "projectCumulative": -475530.6083844156
      },
      {
        "month": 11,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 23970.64800000002,
        "projectCumulative": -468834.26038441557
      },
      {
        "month": 12,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 30666.99600000002,
        "projectCumulative": -462137.91238441557
      },
      {
        "month": 13,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 37363.34400000003,
        "projectCumulative": -455441.5643844156
      },
      {
        "month": 14,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 44059.692000000025,
        "projectCumulative": -448745.2163844156
      },
      {
        "month": 15,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 50756.04000000002,
        "projectCumulative": -442048.8683844156
      },
      {
        "month": 16,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 57452.38800000002,
        "projectCumulative": -435352.5203844156
      },
      {
        "month": 17,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 64148.73600000002,
        "projectCumulative": -428656.1723844156
      },
      {
        "month": 18,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 70845.08400000002,
        "projectCumulative": -421959.8243844156
      },
      {
        "month": 19,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 77541.43200000002,
        "projectCumulative": -415263.4763844156
      },
      {
        "month": 20,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 84237.78000000001,
        "projectCumulative": -408567.1283844156
      },
      {
        "month": 21,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 90934.12800000001,
        "projectCumulative": -401870.7803844156
      },
      {
        "month": 22,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 97630.47600000001,
        "projectCumulative": -395174.4323844156
      },
      {
        "month": 23,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 104326.82400000001,
        "projectCumulative": -388478.0843844156
      },
      {
        "month": 24,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 111023.172,
        "projectCumulative": -381781.7363844156
      },
      {
        "month": 25,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 117719.52,
        "projectCumulative": -375085.3883844156
      },
      {
        "month": 26,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 124415.868,
        "projectCumulative": -368389.0403844156
      },
      {
        "month": 27,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 131112.21600000001,
        "projectCumulative": -361692.6923844156
      },
      {
        "month": 28,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 137808.564,
        "projectCumulative": -354996.3443844156
      },
      {
        "month": 29,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 144504.912,
        "projectCumulative": -348299.9963844156
      },
      {
        "month": 30,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 151201.26,
        "projectCumulative": -341603.6483844156
      },
      {
        "month": 31,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 157897.608,
        "projectCumulative": -334907.3003844156
      },
      {
        "month": 32,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 164593.956,
        "projectCumulative": -328210.9523844156
      },
      {
        "month": 33,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 171290.304,
        "projectCumulative": -321514.6043844156
      },
      {
        "month": 34,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 177986.652,
        "projectCumulative": -314818.2563844156
      },
      {
        "month": 35,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 184683,
        "projectCumulative": -308121.9083844156
      },
      {
        "month": 36,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 191379.348,
        "projectCumulative": -301425.5603844156
      },
      {
        "month": 37,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 198075.696,
        "projectCumulative": -294729.2123844156
      },
      {
        "month": 38,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 204772.044,
        "projectCumulative": -288032.8643844156
      },
      {
        "month": 39,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 211468.392,
        "projectCumulative": -281336.5163844156
      },
      {
        "month": 40,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 218164.74,
        "projectCumulative": -274640.1683844156
      },
      {
        "month": 41,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 224861.088,
        "projectCumulative": -267943.8203844156
      },
      {
        "month": 42,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 231557.436,
        "projectCumulative": -261247.47238441563
      },
      {
        "month": 43,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 238253.78399999999,
        "projectCumulative": -254551.12438441563
      },
      {
        "month": 44,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 244950.13199999998,
        "projectCumulative": -247854.77638441563
      },
      {
        "month": 45,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 251646.47999999998,
        "projectCumulative": -241158.42838441563
      },
      {
        "month": 46,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 258342.82799999998,
        "projectCumulative": -234462.08038441563
      },
      {
        "month": 47,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 265039.176,
        "projectCumulative": -227765.73238441563
      },
      {
        "month": 48,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 271735.524,
        "projectCumulative": -221069.38438441564
      },
      {
        "month": 49,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 278431.872,
        "projectCumulative": -214373.03638441564
      },
      {
        "month": 50,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 285128.22,
        "projectCumulative": -207676.68838441564
      },
      {
        "month": 51,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 291824.56799999997,
        "projectCumulative": -200980.34038441564
      },
      {
        "month": 52,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 298520.91599999997,
        "projectCumulative": -194283.99238441564
      },
      {
        "month": 53,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 305217.26399999997,
        "projectCumulative": -187587.64438441565
      },
      {
        "month": 54,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 311913.61199999996,
        "projectCumulative": -180891.29638441565
      },
      {
        "month": 55,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 318609.95999999996,
        "projectCumulative": -174194.94838441565
      },
      {
        "month": 56,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 325306.30799999996,
        "projectCumulative": -167498.60038441565
      },
      {
        "month": 57,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 332002.65599999996,
        "projectCumulative": -160802.25238441565
      },
      {
        "month": 58,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 338699.00399999996,
        "projectCumulative": -154105.90438441565
      },
      {
        "month": 59,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 345395.35199999996,
        "projectCumulative": -147409.55638441566
      },
      {
        "month": 60,
        "units": 4350,
        "revenue": 39150,
        "ebitda": 9196.348000000002,
        "ebit": 2446.348000000002,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6696.348000000002,
        "cumulative": 352091.69999999995,
        "projectCumulative": -140713.20838441566
      }
    ],
    "matureCash": 6696.348000000002
  }
}