{
  "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": "02",
    "abbr": "AK",
    "name": "Alaska",
    "slug": "alaska",
    "region": "West",
    "population2025": 737270,
    "population2024": 736537,
    "populationChange": 733,
    "populationGrowthPct": 0.09951977972593173,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.44,
        "hourly_mean": 41.66,
        "hourly_p25": 30.48,
        "hourly_p75": 50.74,
        "employment": 380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 752
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.3,
        "hourly_mean": 20.08,
        "hourly_p25": 17.7,
        "hourly_p75": 21.21,
        "employment": 2350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1035
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16,
        "hourly_mean": 16.59,
        "hourly_p25": 13.79,
        "hourly_p75": 18.81,
        "employment": 5900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1039
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.29,
        "hourly_mean": 15.63,
        "hourly_p25": 14.18,
        "hourly_p75": 16.72,
        "employment": 1300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1043
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.26,
        "hourly_mean": 27.53,
        "hourly_p25": 23.16,
        "hourly_p75": 30.3,
        "employment": 600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1046
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.48,
        "hourly_mean": 20.05,
        "hourly_p25": 17.12,
        "hourly_p75": 22.96,
        "employment": 5200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1048
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.46,
        "hourly_mean": 20.07,
        "hourly_p25": 15.38,
        "hourly_p75": 26.37,
        "employment": 330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1063
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.33,
        "hourly_mean": 20.76,
        "hourly_p25": 18.22,
        "hourly_p75": 21.9,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 1271
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/alaska"
  },
  "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__alaska.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": 39.44
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 19.3
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.29
      }
    ],
    "hours": 1213.33,
    "wages": 24909.2552,
    "payroll": 29392.921135999997,
    "fixed": 38892.921136,
    "depreciation": 2833.3333333333335,
    "training": 5814.00037305597,
    "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",
        5814.00037305597
      ]
    ],
    "openingTotal": 200814.00037305598,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 4371.078864000003,
    "ebit": 1537.7455306666693,
    "breakEvenRevenue": 65197.27260833333,
    "breakEvenUnits": 2507.5874080128206,
    "breakEvenDaily": 96.44566953895463,
    "breakEvenUtilization": 0.6697615940205183,
    "utilization": 0.6944444444444444,
    "peakDeficit": 51164.925679999986,
    "deficitMonth": 5,
    "buffer": 77785.842272,
    "reserve": 128950.76795199998,
    "funding": 329764.76832505595,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -53797.933631999986,
      "cash": -25797.933631999964
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -21587.321136,
        "ebit": -24420.65446933333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -22087.321136,
        "cumulative": -22087.321136,
        "projectCumulative": -222901.32150905597
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -15097.721135999993,
        "ebit": -17931.054469333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15597.721135999993,
        "cumulative": -37685.04227199999,
        "projectCumulative": -238499.04264505598
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -8608.121136000002,
        "ebit": -11441.454469333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9108.121136000002,
        "cumulative": -46793.16340799999,
        "projectCumulative": -247607.16378105598
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -3416.441135999994,
        "ebit": -6249.774469333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3916.441135999994,
        "cumulative": -50709.60454399999,
        "projectCumulative": -251523.60491705599
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 44.67886400000134,
        "ebit": -2788.654469333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -455.32113599999866,
        "cumulative": -51164.925679999986,
        "projectCumulative": -251978.92605305597
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 2640.518864000005,
        "ebit": -192.81446933332836,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.518864000005,
        "cumulative": -49024.40681599998,
        "projectCumulative": -249838.40718905596
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -45153.32795199998,
        "projectCumulative": -245967.32832505595
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -41282.249087999975,
        "projectCumulative": -242096.24946105597
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -37411.17022399997,
        "projectCumulative": -238225.17059705596
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -33540.09135999997,
        "projectCumulative": -234354.09173305595
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -29669.012495999967,
        "projectCumulative": -230483.01286905596
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -25797.933631999964,
        "projectCumulative": -226611.93400505595
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -21926.85476799996,
        "projectCumulative": -222740.85514105594
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -18055.77590399996,
        "projectCumulative": -218869.77627705593
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -14184.697039999955,
        "projectCumulative": -214998.69741305592
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -10313.618175999953,
        "projectCumulative": -211127.61854905594
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -6442.53931199995,
        "projectCumulative": -207256.53968505593
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": -2571.460447999947,
        "projectCumulative": -203385.46082105592
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 1299.6184160000557,
        "projectCumulative": -199514.38195705594
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 5170.6972800000585,
        "projectCumulative": -195643.30309305593
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 9041.776144000061,
        "projectCumulative": -191772.22422905592
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 12912.855008000064,
        "projectCumulative": -187901.1453650559
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 16783.933872000067,
        "projectCumulative": -184030.0665010559
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 20655.01273600007,
        "projectCumulative": -180158.98763705592
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 24526.091600000073,
        "projectCumulative": -176287.9087730559
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 28397.170464000075,
        "projectCumulative": -172416.8299090559
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 32268.249328000078,
        "projectCumulative": -168545.75104505592
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 36139.32819200008,
        "projectCumulative": -164674.6721810559
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 40010.407056000084,
        "projectCumulative": -160803.5933170559
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 43881.48592000009,
        "projectCumulative": -156932.5144530559
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 47752.56478400009,
        "projectCumulative": -153061.43558905588
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 51623.64364800009,
        "projectCumulative": -149190.3567250559
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 55494.722512000095,
        "projectCumulative": -145319.2778610559
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 59365.8013760001,
        "projectCumulative": -141448.19899705588
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 63236.8802400001,
        "projectCumulative": -137577.1201330559
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 67107.9591040001,
        "projectCumulative": -133706.0412690559
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 70979.0379680001,
        "projectCumulative": -129834.96240505588
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 74850.11683200012,
        "projectCumulative": -125963.88354105587
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 78721.19569600013,
        "projectCumulative": -122092.80467705586
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 82592.27456000014,
        "projectCumulative": -118221.72581305585
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 86463.35342400015,
        "projectCumulative": -114350.64694905584
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 90334.43228800016,
        "projectCumulative": -110479.56808505583
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 94205.51115200017,
        "projectCumulative": -106608.48922105582
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 98076.59001600018,
        "projectCumulative": -102737.4103570558
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 101947.66888000019,
        "projectCumulative": -98866.3314930558
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 105818.7477440002,
        "projectCumulative": -94995.25262905579
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 109689.8266080002,
        "projectCumulative": -91124.17376505578
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 113560.90547200022,
        "projectCumulative": -87253.09490105577
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 117431.98433600023,
        "projectCumulative": -83382.01603705576
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 121303.06320000024,
        "projectCumulative": -79510.93717305575
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 125174.14206400025,
        "projectCumulative": -75639.85830905574
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 129045.22092800026,
        "projectCumulative": -71768.77944505573
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 132916.29979200027,
        "projectCumulative": -67897.70058105572
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 136787.37865600028,
        "projectCumulative": -64026.62171705571
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 140658.4575200003,
        "projectCumulative": -60155.5428530557
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 144529.5363840003,
        "projectCumulative": -56284.46398905569
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 148400.6152480003,
        "projectCumulative": -52413.385125055676
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 152271.69411200032,
        "projectCumulative": -48542.306261055666
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 156142.77297600033,
        "projectCumulative": -44671.227397055656
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4371.078864000003,
        "ebit": 1537.7455306666693,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3871.078864000003,
        "cumulative": 160013.85184000034,
        "projectCumulative": -40800.148533055646
      }
    ],
    "matureCash": 3871.078864000003
  }
}