{
  "business": {
    "id": "restaurant",
    "name": "Restaurant",
    "category": "food-drink",
    "categoryName": "Food & drink",
    "number": "01",
    "format": "48-seat counter-service restaurant",
    "unit": "guests",
    "unitSingle": "guest",
    "unitPeriod": "guests per trading day",
    "summary": "A leased neighborhood restaurant with a focused menu, counter ordering and a fully paid kitchen and service team.",
    "promise": "Test the relationship between guest volume, menu contribution and a staffed location.",
    "capacity": 144,
    "volume": 100,
    "price": 26,
    "days": 26,
    "variable": 0.36,
    "rent": 6000,
    "other": 3500,
    "maintenance": 500,
    "bufferMonths": 2,
    "receivableDays": 0,
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208
      }
    ],
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ]
    ],
    "depreciable": 170000,
    "trainingHours": 240,
    "capacityText": "48 seats × 3 guest turns = 144 guests per day. This is a simplified service ceiling; kitchen throughput and table timing can reduce it.",
    "exclusions": "Alcohol, delivery platforms, catering, a drive-through and a second location are outside this format.",
    "variableText": "32% ingredients and food waste plus 4% payment processing and packaging",
    "otherText": "Utilities $1,600; insurance $650; marketing $650; software, waste collection and other operating costs $600 per month.",
    "payrollNote": "Counter-service workers provide a broad service proxy. The roster uses no tipped-server credit. Hours are aggregate team coverage, not the schedule of one employee.",
    "demandQuestion": "Can the catchment deliver enough paid meals at the modeled check?",
    "demandSteps": [
      "Choose one address and count comparable lunch and dinner activity across weekdays and a weekend. Separate guests from delivery drivers and repeat observations.",
      "Build a short menu, price each recipe and measure preparation time. Reconcile waste and packaging with the 36% variable cost assumption.",
      "Map each trading period to station coverage. Test whether the kitchen can process the required guests without an extra shift."
    ],
    "launchSteps": [
      [
        "Space and equipment",
        "Obtain a lease proposal, a contractor scope and equipment quotes. Check power, ventilation, grease handling and delivery access before committing to fit-out."
      ],
      [
        "Food and premises approvals",
        "Identify the authority for the chosen address. Confirm food establishment, plan review, zoning, occupancy and fire requirements; investigate alcohol separately if the concept changes."
      ],
      [
        "Opening cash",
        "Cost the opening stock, training and an opening delay. Compare the opening ramp with observed trading patterns and retain a cash buffer."
      ]
    ],
    "risks": [
      [
        "A seat is not a customer",
        "Physical capacity places a ceiling on sales. A larger dining room does not establish demand."
      ],
      [
        "Recipe margin can disappear",
        "Waste, promotions and a different menu mix can make the effective food share higher than the modeled average."
      ],
      [
        "Fit-out can precede approvals",
        "Contractor scope and the responsible health authority need to be resolved at the address level. A state profile cannot price a conversion."
      ]
    ],
    "pilot": {
      "texas": [
        [
          "Restaurant in Austin",
          "/pilot/restaurant-austin.html"
        ]
      ],
      "florida": [
        [
          "Restaurant in Orlando",
          "/pilot/restaurant-orlando.html"
        ]
      ]
    }
  },
  "state": {
    "fips": "01",
    "abbr": "AL",
    "name": "Alabama",
    "slug": "alabama",
    "region": "South",
    "population2025": 5193088,
    "population2024": 5163055,
    "populationChange": 30033,
    "populationGrowthPct": 0.5816904913854337,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.29,
        "hourly_mean": 33.27,
        "hourly_p25": 27.44,
        "hourly_p75": 37.98,
        "employment": 4330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.47,
        "hourly_mean": 15.87,
        "hourly_p25": 13.91,
        "hourly_p75": 17.41,
        "employment": 16260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 375
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.4,
        "hourly_mean": 12.31,
        "hourly_p25": 10.6,
        "hourly_p75": 13.39,
        "employment": 41460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 379
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.91,
        "hourly_mean": 13.84,
        "hourly_p25": 12.25,
        "hourly_p75": 15.05,
        "employment": 3540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 383
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.33,
        "hourly_mean": 22.35,
        "hourly_p25": 17.34,
        "hourly_p75": 25.95,
        "employment": 2550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 387
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.72,
        "hourly_mean": 15.51,
        "hourly_p25": 13.47,
        "hourly_p75": 17.35,
        "employment": 25110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 389
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.02,
        "hourly_mean": 16.2,
        "hourly_p25": 11.35,
        "hourly_p75": 17.9,
        "employment": 3300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 412
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.11,
        "hourly_mean": 15.2,
        "hourly_p25": 12.77,
        "hourly_p75": 17.32,
        "employment": 6440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 718
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alabama"
  },
  "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/restaurant__alabama.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 30.29
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 15.47
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 11.4
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.91
      }
    ],
    "hours": 1213.33,
    "wages": 19321.365700000002,
    "payroll": 22799.211526000003,
    "fixed": 32299.211526000003,
    "depreciation": 2833.3333333333335,
    "training": 4509.7465374135645,
    "opening": [
      [
        "Fit-out and installation",
        95000
      ],
      [
        "Kitchen equipment",
        55000
      ],
      [
        "Furniture, POS and smallwares",
        20000
      ],
      [
        "Professional and setup allowance",
        8000
      ],
      [
        "Opening inventory",
        5000
      ],
      [
        "Refundable deposit (two months of occupancy)",
        12000
      ],
      [
        "Paid pre-opening training",
        4509.7465374135645
      ]
    ],
    "openingTotal": 199509.74653741356,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 10964.788473999997,
    "ebit": 8131.455140666663,
    "breakEvenRevenue": 54894.60134270834,
    "breakEvenUnits": 2111.3308208733974,
    "breakEvenDaily": 81.20503157205374,
    "breakEvenUtilization": 0.5639238303614844,
    "utilization": 0.6944444444444444,
    "peakDeficit": 27012.03457800001,
    "deficitMonth": 3,
    "buffer": 64598.423052000006,
    "reserve": 91610.45763000002,
    "funding": 291120.2041674136,
    "payback": 26,
    "year1": {
      "revenue": 698308,
      "ebit": 25326.581687999977,
      "cash": 53326.58168799998
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -14993.611526000004,
        "ebit": -17826.944859333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15493.611526000004,
        "cumulative": -15493.611526000004,
        "projectCumulative": -215003.35806341356
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -8504.011525999998,
        "ebit": -11337.344859333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9004.011525999998,
        "cumulative": -24497.623052000003,
        "projectCumulative": -224007.36958941357
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -2014.4115260000071,
        "ebit": -4847.744859333341,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2514.411526000007,
        "cumulative": -27012.03457800001,
        "projectCumulative": -226521.78111541359
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 3177.2684740000004,
        "ebit": 343.93514066666694,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2677.2684740000004,
        "cumulative": -24334.76610400001,
        "projectCumulative": -223844.51264141357
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 6638.388473999996,
        "ebit": 3805.0551406666623,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6138.388473999996,
        "cumulative": -18196.377630000014,
        "projectCumulative": -217706.12416741357
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 9234.228474,
        "ebit": 6400.895140666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8734.228474,
        "cumulative": -9462.149156000014,
        "projectCumulative": -208971.89569341356
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 1002.6393179999832,
        "projectCumulative": -198507.1072194136
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 11467.42779199998,
        "projectCumulative": -188042.3187454136
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 21932.216265999978,
        "projectCumulative": -177577.5302714136
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 32397.004739999975,
        "projectCumulative": -167112.7417974136
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 42861.793213999976,
        "projectCumulative": -156647.9533234136
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 53326.58168799998,
        "projectCumulative": -146183.1648494136
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 63791.37016199998,
        "projectCumulative": -135718.3763754136
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 74256.15863599998,
        "projectCumulative": -125253.58790141359
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 84720.94710999998,
        "projectCumulative": -114788.79942741359
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 95185.73558399998,
        "projectCumulative": -104324.01095341358
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 105650.52405799998,
        "projectCumulative": -93859.22247941358
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 116115.31253199998,
        "projectCumulative": -83394.43400541358
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 126580.10100599998,
        "projectCumulative": -72929.64553141358
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 137044.88947999998,
        "projectCumulative": -62464.85705741358
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 147509.67795399998,
        "projectCumulative": -52000.06858341358
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 157974.46642799999,
        "projectCumulative": -41535.28010941358
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 168439.254902,
        "projectCumulative": -31070.49163541358
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 178904.043376,
        "projectCumulative": -20605.703161413578
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 189368.83185,
        "projectCumulative": -10140.914687413577
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 199833.620324,
        "projectCumulative": 323.8737865864241
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 210298.408798,
        "projectCumulative": 10788.662260586425
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 220763.197272,
        "projectCumulative": 21253.450734586426
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 231227.985746,
        "projectCumulative": 31718.239208586427
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 241692.77422,
        "projectCumulative": 42183.02768258643
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 252157.562694,
        "projectCumulative": 52647.81615658643
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 262622.35116799996,
        "projectCumulative": 63112.6046305864
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 273087.13964199997,
        "projectCumulative": 73577.3931045864
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 283551.92811599997,
        "projectCumulative": 84042.1815785864
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 294016.71658999997,
        "projectCumulative": 94506.9700525864
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 304481.50506399997,
        "projectCumulative": 104971.7585265864
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 314946.29353799997,
        "projectCumulative": 115436.5470005864
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 325411.08201199997,
        "projectCumulative": 125901.3354745864
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 335875.87048599997,
        "projectCumulative": 136366.1239485864
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 346340.65896,
        "projectCumulative": 146830.9124225864
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 356805.447434,
        "projectCumulative": 157295.7008965864
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 367270.235908,
        "projectCumulative": 167760.4893705864
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 377735.024382,
        "projectCumulative": 178225.2778445864
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 388199.812856,
        "projectCumulative": 188690.0663185864
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 398664.60133,
        "projectCumulative": 199154.8547925864
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 409129.389804,
        "projectCumulative": 209619.6432665864
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 419594.178278,
        "projectCumulative": 220084.4317405864
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 430058.966752,
        "projectCumulative": 230549.2202145864
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 440523.755226,
        "projectCumulative": 241014.00868858641
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 450988.5437,
        "projectCumulative": 251478.79716258642
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 461453.332174,
        "projectCumulative": 261943.58563658642
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 471918.120648,
        "projectCumulative": 272408.3741105864
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 482382.909122,
        "projectCumulative": 282873.1625845864
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 492847.697596,
        "projectCumulative": 293337.9510585864
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 503312.48607,
        "projectCumulative": 303802.7395325864
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 513777.274544,
        "projectCumulative": 314267.5280065864
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 524242.063018,
        "projectCumulative": 324732.3164805864
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 534706.8514919999,
        "projectCumulative": 335197.10495458636
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 545171.6399659999,
        "projectCumulative": 345661.8934285863
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 10964.788473999997,
        "ebit": 8131.455140666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10464.788473999997,
        "cumulative": 555636.4284399998,
        "projectCumulative": 356126.68190258625
      }
    ],
    "matureCash": 10464.788473999997
  }
}