{
  "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": "29",
    "abbr": "MO",
    "name": "Missouri",
    "slug": "missouri",
    "region": "Midwest",
    "population2025": 6270541,
    "population2024": 6243544,
    "populationChange": 26997,
    "populationGrowthPct": 0.43239865051003523,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.5,
        "hourly_mean": 34.35,
        "hourly_p25": 28.85,
        "hourly_p75": 37.99,
        "employment": 1600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17884
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.76,
        "hourly_mean": 18.49,
        "hourly_p25": 14.8,
        "hourly_p75": 20.54,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18262
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.61,
        "hourly_mean": 15.45,
        "hourly_p25": 13.89,
        "hourly_p75": 16.46,
        "employment": 29360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18267
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.46,
        "hourly_mean": 16.3,
        "hourly_p25": 14.37,
        "hourly_p75": 17.32,
        "employment": 7200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18271
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.95,
        "hourly_mean": 23.66,
        "hourly_p25": 18.33,
        "hourly_p75": 28,
        "employment": 3130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18275
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.92,
        "hourly_p25": 14.96,
        "hourly_p75": 18.88,
        "employment": 41070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18277
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.78,
        "hourly_mean": 19.35,
        "hourly_p25": 14.11,
        "hourly_p75": 18.33,
        "employment": 5430,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18302
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.67,
        "hourly_mean": 17.44,
        "hourly_p25": 14.19,
        "hourly_p75": 18.51,
        "employment": 9150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18622
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/missouri"
  },
  "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__missouri.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": 31.5
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 14.61
      }
    ],
    "hours": 520,
    "wages": 9624,
    "payroll": 11356.32,
    "fixed": 16656.32,
    "depreciation": 1366.6666666666667,
    "training": 2620.689230769231,
    "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",
        2620.689230769231
      ]
    ],
    "openingTotal": 98120.68923076923,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6681.279999999999,
    "ebit": 5314.613333333332,
    "breakEvenRevenue": 27307.555555555562,
    "breakEvenUnits": 3212.6535947712428,
    "breakEvenDaily": 123.56359979889395,
    "breakEvenUtilization": 0.5148483324953914,
    "utilization": 0.6666666666666666,
    "peakDeficit": 12211.920000000004,
    "deficitMonth": 3,
    "buffer": 33312.64,
    "reserve": 45524.560000000005,
    "funding": 143645.24923076923,
    "payback": 22,
    "year1": {
      "revenue": 365268.8,
      "ebit": 24801.567999999977,
      "cash": 38201.56799999998
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7321.280000000001,
        "ebit": -8687.946666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7571.280000000001,
        "cumulative": -7571.280000000001,
        "projectCumulative": -105691.96923076923
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3820.6400000000012,
        "ebit": -5187.306666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4070.6400000000012,
        "cumulative": -11641.920000000002,
        "projectCumulative": -109762.60923076923
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -320.0000000000018,
        "ebit": -1686.6666666666686,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -570.0000000000018,
        "cumulative": -12211.920000000004,
        "projectCumulative": -110332.60923076923
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2480.511999999995,
        "ebit": 1113.8453333333284,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2230.511999999995,
        "cumulative": -9981.408000000009,
        "projectCumulative": -108102.09723076924
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4347.519999999997,
        "ebit": 2980.85333333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4097.519999999997,
        "cumulative": -5883.888000000012,
        "projectCumulative": -104004.57723076924
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5747.775999999998,
        "ebit": 4381.109333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5497.775999999998,
        "cumulative": -386.1120000000137,
        "projectCumulative": -98506.80123076924
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 6045.167999999985,
        "projectCumulative": -92075.52123076924
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 12476.447999999984,
        "projectCumulative": -85644.24123076924
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 18907.72799999998,
        "projectCumulative": -79212.96123076926
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 25339.00799999998,
        "projectCumulative": -72781.68123076926
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 31770.28799999998,
        "projectCumulative": -66350.40123076926
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 38201.56799999998,
        "projectCumulative": -59919.121230769255
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 44632.847999999976,
        "projectCumulative": -53487.841230769256
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 51064.127999999975,
        "projectCumulative": -47056.56123076926
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 57495.407999999974,
        "projectCumulative": -40625.28123076926
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 63926.68799999997,
        "projectCumulative": -34194.00123076926
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 70357.96799999996,
        "projectCumulative": -27762.721230769268
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 76789.24799999996,
        "projectCumulative": -21331.44123076927
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 83220.52799999996,
        "projectCumulative": -14900.16123076927
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 89651.80799999996,
        "projectCumulative": -8468.881230769271
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 96083.08799999996,
        "projectCumulative": -2037.6012307692727
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 102514.36799999996,
        "projectCumulative": 4393.678769230726
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 108945.64799999996,
        "projectCumulative": 10824.958769230725
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 115376.92799999996,
        "projectCumulative": 17256.238769230724
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 121808.20799999996,
        "projectCumulative": 23687.518769230723
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 128239.48799999995,
        "projectCumulative": 30118.79876923072
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 134670.76799999995,
        "projectCumulative": 36550.07876923072
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 141102.04799999995,
        "projectCumulative": 42981.35876923072
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 147533.32799999995,
        "projectCumulative": 49412.63876923072
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 153964.60799999995,
        "projectCumulative": 55843.91876923072
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 160395.88799999995,
        "projectCumulative": 62275.198769230716
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 166827.16799999995,
        "projectCumulative": 68706.47876923071
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 173258.44799999995,
        "projectCumulative": 75137.75876923071
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 179689.72799999994,
        "projectCumulative": 81569.03876923071
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 186121.00799999994,
        "projectCumulative": 88000.31876923071
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 192552.28799999994,
        "projectCumulative": 94431.59876923071
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 198983.56799999994,
        "projectCumulative": 100862.87876923071
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 205414.84799999994,
        "projectCumulative": 107294.15876923071
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 211846.12799999994,
        "projectCumulative": 113725.4387692307
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 218277.40799999994,
        "projectCumulative": 120156.7187692307
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 224708.68799999994,
        "projectCumulative": 126587.9987692307
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 231139.96799999994,
        "projectCumulative": 133019.2787692307
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 237571.24799999993,
        "projectCumulative": 139450.5587692307
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 244002.52799999993,
        "projectCumulative": 145881.8387692307
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 250433.80799999993,
        "projectCumulative": 152313.1187692307
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 256865.08799999993,
        "projectCumulative": 158744.3987692307
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 263296.3679999999,
        "projectCumulative": 165175.67876923067
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 269727.6479999999,
        "projectCumulative": 171606.9587692307
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 276158.92799999996,
        "projectCumulative": 178038.23876923072
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 282590.208,
        "projectCumulative": 184469.51876923075
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 289021.488,
        "projectCumulative": 190900.79876923078
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 295452.76800000004,
        "projectCumulative": 197332.0787692308
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 301884.04800000007,
        "projectCumulative": 203763.35876923084
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 308315.3280000001,
        "projectCumulative": 210194.63876923086
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 314746.6080000001,
        "projectCumulative": 216625.9187692309
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 321177.88800000015,
        "projectCumulative": 223057.19876923092
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 327609.1680000002,
        "projectCumulative": 229488.47876923095
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 334040.4480000002,
        "projectCumulative": 235919.75876923098
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 340471.72800000024,
        "projectCumulative": 242351.038769231
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6681.279999999999,
        "ebit": 5314.613333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6431.279999999999,
        "cumulative": 346903.00800000026,
        "projectCumulative": 248782.31876923103
      }
    ],
    "matureCash": 6431.279999999999
  }
}