{
  "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": "30",
    "abbr": "MT",
    "name": "Montana",
    "slug": "montana",
    "region": "West",
    "population2025": 1144694,
    "population2024": 1137557,
    "populationChange": 7137,
    "populationGrowthPct": 0.6273971326272054,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.68,
        "hourly_mean": 36.86,
        "hourly_p25": 28.59,
        "hourly_p75": 46.02,
        "employment": 950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18656
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.3,
        "hourly_mean": 18.74,
        "hourly_p25": 16.87,
        "hourly_p75": 21.11,
        "employment": 7580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18976
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.48,
        "hourly_p25": 12.7,
        "hourly_p75": 16.65,
        "employment": 14960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18981
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.49,
        "hourly_mean": 15.07,
        "hourly_p25": 13.12,
        "hourly_p75": 17.28,
        "employment": 2120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18985
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.19,
        "hourly_mean": 23.99,
        "hourly_p25": 19.68,
        "hourly_p75": 28.12,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18989
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.84,
        "hourly_mean": 18.59,
        "hourly_p25": 16.22,
        "hourly_p75": 21.18,
        "employment": 8320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18991
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.27,
        "hourly_mean": 20.62,
        "hourly_p25": 11.67,
        "hourly_p75": 28.8,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19014
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.55,
        "hourly_mean": 18.16,
        "hourly_p25": 15.2,
        "hourly_p75": 20.82,
        "employment": 1490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19258
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/montana"
  },
  "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__montana.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": 34.68
      },
      {
        "soc": "35-3023",
        "label": "Barista and counter team",
        "hours": 400,
        "hourly": 13.98
      }
    ],
    "hours": 520,
    "wages": 9753.6,
    "payroll": 11509.248,
    "fixed": 16809.248,
    "depreciation": 1366.6666666666667,
    "training": 2655.9803076923076,
    "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",
        2655.9803076923076
      ]
    ],
    "openingTotal": 98155.98030769231,
    "monthlyUnits": 4160,
    "ceiling": 6240,
    "revenue": 35360,
    "contribution": 23337.6,
    "ebitda": 6528.351999999999,
    "ebit": 5161.685333333332,
    "breakEvenRevenue": 27539.26464646465,
    "breakEvenUnits": 3239.9134878193704,
    "breakEvenDaily": 124.61205722382194,
    "breakEvenUtilization": 0.5192169050992581,
    "utilization": 0.6666666666666666,
    "peakDeficit": 12670.704000000003,
    "deficitMonth": 3,
    "buffer": 33618.496,
    "reserve": 46289.200000000004,
    "funding": 144445.18030769232,
    "payback": 22,
    "year1": {
      "revenue": 365268.8,
      "ebit": 22966.43199999998,
      "cash": 36366.43199999998
    },
    "months": [
      {
        "month": 1,
        "units": 1664,
        "revenue": 14144,
        "ebitda": -7474.2080000000005,
        "ebit": -8840.874666666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7724.2080000000005,
        "cumulative": -7724.2080000000005,
        "projectCumulative": -105880.18830769231
      },
      {
        "month": 2,
        "units": 2288,
        "revenue": 19448,
        "ebitda": -3973.568000000001,
        "ebit": -5340.234666666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4223.568000000001,
        "cumulative": -11947.776000000002,
        "projectCumulative": -110103.75630769231
      },
      {
        "month": 3,
        "units": 2912,
        "revenue": 24752,
        "ebitda": -472.9280000000017,
        "ebit": -1839.5946666666684,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -722.9280000000017,
        "cumulative": -12670.704000000003,
        "projectCumulative": -110826.68430769231
      },
      {
        "month": 4,
        "units": 3411.2,
        "revenue": 28995.199999999997,
        "ebitda": 2327.5839999999953,
        "ebit": 960.9173333333285,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2077.5839999999953,
        "cumulative": -10593.120000000008,
        "projectCumulative": -108749.10030769232
      },
      {
        "month": 5,
        "units": 3744,
        "revenue": 31824,
        "ebitda": 4194.591999999997,
        "ebit": 2827.92533333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3944.591999999997,
        "cumulative": -6648.528000000011,
        "projectCumulative": -104804.50830769232
      },
      {
        "month": 6,
        "units": 3993.6,
        "revenue": 33945.6,
        "ebitda": 5594.847999999998,
        "ebit": 4228.181333333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5344.847999999998,
        "cumulative": -1303.680000000013,
        "projectCumulative": -99459.66030769232
      },
      {
        "month": 7,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 4974.671999999986,
        "projectCumulative": -93181.30830769232
      },
      {
        "month": 8,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 11253.023999999985,
        "projectCumulative": -86902.95630769232
      },
      {
        "month": 9,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 17531.375999999982,
        "projectCumulative": -80624.60430769232
      },
      {
        "month": 10,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 23809.72799999998,
        "projectCumulative": -74346.25230769234
      },
      {
        "month": 11,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 30088.07999999998,
        "projectCumulative": -68067.90030769233
      },
      {
        "month": 12,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 36366.43199999998,
        "projectCumulative": -61789.548307692334
      },
      {
        "month": 13,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 42644.78399999998,
        "projectCumulative": -55511.196307692335
      },
      {
        "month": 14,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 48923.13599999998,
        "projectCumulative": -49232.844307692336
      },
      {
        "month": 15,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 55201.487999999976,
        "projectCumulative": -42954.49230769234
      },
      {
        "month": 16,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 61479.839999999975,
        "projectCumulative": -36676.14030769234
      },
      {
        "month": 17,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 67758.19199999998,
        "projectCumulative": -30397.78830769233
      },
      {
        "month": 18,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 74036.54399999998,
        "projectCumulative": -24119.436307692333
      },
      {
        "month": 19,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 80314.89599999998,
        "projectCumulative": -17841.084307692334
      },
      {
        "month": 20,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 86593.24799999998,
        "projectCumulative": -11562.732307692335
      },
      {
        "month": 21,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 92871.59999999998,
        "projectCumulative": -5284.380307692336
      },
      {
        "month": 22,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 99149.95199999998,
        "projectCumulative": 993.971692307663
      },
      {
        "month": 23,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 105428.30399999997,
        "projectCumulative": 7272.323692307662
      },
      {
        "month": 24,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 111706.65599999997,
        "projectCumulative": 13550.675692307661
      },
      {
        "month": 25,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 117985.00799999997,
        "projectCumulative": 19829.02769230766
      },
      {
        "month": 26,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 124263.35999999997,
        "projectCumulative": 26107.37969230766
      },
      {
        "month": 27,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 130541.71199999997,
        "projectCumulative": 32385.731692307658
      },
      {
        "month": 28,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 136820.06399999995,
        "projectCumulative": 38664.08369230764
      },
      {
        "month": 29,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 143098.41599999997,
        "projectCumulative": 44942.435692307656
      },
      {
        "month": 30,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 149376.76799999998,
        "projectCumulative": 51220.78769230767
      },
      {
        "month": 31,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 155655.12,
        "projectCumulative": 57499.13969230768
      },
      {
        "month": 32,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 161933.472,
        "projectCumulative": 63777.491692307696
      },
      {
        "month": 33,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 168211.82400000002,
        "projectCumulative": 70055.84369230771
      },
      {
        "month": 34,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 174490.17600000004,
        "projectCumulative": 76334.19569230772
      },
      {
        "month": 35,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 180768.52800000005,
        "projectCumulative": 82612.54769230774
      },
      {
        "month": 36,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 187046.88000000006,
        "projectCumulative": 88890.89969230775
      },
      {
        "month": 37,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 193325.23200000008,
        "projectCumulative": 95169.25169230776
      },
      {
        "month": 38,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 199603.5840000001,
        "projectCumulative": 101447.60369230778
      },
      {
        "month": 39,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 205881.9360000001,
        "projectCumulative": 107725.95569230779
      },
      {
        "month": 40,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 212160.28800000012,
        "projectCumulative": 114004.3076923078
      },
      {
        "month": 41,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 218438.64000000013,
        "projectCumulative": 120282.65969230782
      },
      {
        "month": 42,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 224716.99200000014,
        "projectCumulative": 126561.01169230783
      },
      {
        "month": 43,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 230995.34400000016,
        "projectCumulative": 132839.36369230784
      },
      {
        "month": 44,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 237273.69600000017,
        "projectCumulative": 139117.71569230786
      },
      {
        "month": 45,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 243552.04800000018,
        "projectCumulative": 145396.06769230787
      },
      {
        "month": 46,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 249830.4000000002,
        "projectCumulative": 151674.41969230789
      },
      {
        "month": 47,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 256108.7520000002,
        "projectCumulative": 157952.7716923079
      },
      {
        "month": 48,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 262387.1040000002,
        "projectCumulative": 164231.1236923079
      },
      {
        "month": 49,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 268665.45600000024,
        "projectCumulative": 170509.47569230793
      },
      {
        "month": 50,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 274943.80800000025,
        "projectCumulative": 176787.82769230794
      },
      {
        "month": 51,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 281222.16000000027,
        "projectCumulative": 183066.17969230795
      },
      {
        "month": 52,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 287500.5120000003,
        "projectCumulative": 189344.53169230797
      },
      {
        "month": 53,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 293778.8640000003,
        "projectCumulative": 195622.88369230798
      },
      {
        "month": 54,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 300057.2160000003,
        "projectCumulative": 201901.235692308
      },
      {
        "month": 55,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 306335.5680000003,
        "projectCumulative": 208179.587692308
      },
      {
        "month": 56,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 312613.92000000033,
        "projectCumulative": 214457.93969230802
      },
      {
        "month": 57,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 318892.27200000035,
        "projectCumulative": 220736.29169230803
      },
      {
        "month": 58,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 325170.62400000036,
        "projectCumulative": 227014.64369230805
      },
      {
        "month": 59,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 331448.9760000004,
        "projectCumulative": 233292.99569230806
      },
      {
        "month": 60,
        "units": 4160,
        "revenue": 35360,
        "ebitda": 6528.351999999999,
        "ebit": 5161.685333333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6278.351999999999,
        "cumulative": 337727.3280000004,
        "projectCumulative": 239571.34769230807
      }
    ],
    "matureCash": 6278.351999999999
  }
}