{
  "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": "05",
    "abbr": "AR",
    "name": "Arkansas",
    "slug": "arkansas",
    "region": "South",
    "population2025": 3114791,
    "population2024": 3096080,
    "populationChange": 18711,
    "populationGrowthPct": 0.6043448489703174,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 26.5,
        "hourly_mean": 27.82,
        "hourly_p25": 21.92,
        "hourly_p75": 30.36,
        "employment": 2720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2048
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.51,
        "hourly_mean": 15.22,
        "hourly_p25": 13.69,
        "hourly_p75": 17.03,
        "employment": 11270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2387
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.62,
        "hourly_mean": 12.93,
        "hourly_p25": 11.33,
        "hourly_p75": 13.39,
        "employment": 35660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2392
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.24,
        "hourly_mean": 13.74,
        "hourly_p25": 12.32,
        "hourly_p75": 14.23,
        "employment": 2630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2396
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 18.03,
        "hourly_mean": 19.41,
        "hourly_p25": 15.39,
        "hourly_p75": 21.45,
        "employment": 1490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2400
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.3,
        "hourly_mean": 15.21,
        "hourly_p25": 13.21,
        "hourly_p75": 16.8,
        "employment": 19490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2402
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 13.86,
        "hourly_mean": 15.91,
        "hourly_p25": 11.74,
        "hourly_p75": 16.22,
        "employment": 1410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2422
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.81,
        "hourly_mean": 16.5,
        "hourly_p25": 13.76,
        "hourly_p75": 18.07,
        "employment": 5140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2718
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/arkansas"
  },
  "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__arkansas.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": 26.5
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 14.51
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 12.62
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.24
      }
    ],
    "hours": 1213.33,
    "wages": 18633.245,
    "payroll": 21987.229099999997,
    "fixed": 31487.229099999997,
    "depreciation": 2833.3333333333335,
    "training": 4349.134187731285,
    "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",
        4349.134187731285
      ]
    ],
    "openingTotal": 199349.13418773128,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 11776.770900000003,
    "ebit": 8943.43756666667,
    "breakEvenRevenue": 53625.87880208333,
    "breakEvenUnits": 2062.533800080128,
    "breakEvenDaily": 79.32822308000492,
    "breakEvenUtilization": 0.5508904380555898,
    "utilization": 0.6944444444444444,
    "peakDeficit": 24576.087299999992,
    "deficitMonth": 3,
    "buffer": 62974.458199999994,
    "reserve": 87550.54549999998,
    "funding": 286899.67968773126,
    "payback": 25,
    "year1": {
      "revenue": 698308,
      "ebit": 35070.37080000003,
      "cash": 63070.37080000004
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -14181.629099999998,
        "ebit": -17014.96243333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14681.629099999998,
        "cumulative": -14681.629099999998,
        "projectCumulative": -214030.76328773127
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -7692.0290999999925,
        "ebit": -10525.362433333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8192.029099999992,
        "cumulative": -22873.65819999999,
        "projectCumulative": -222222.79238773126
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -1202.4291000000012,
        "ebit": -4035.7624333333347,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1702.4291000000012,
        "cumulative": -24576.087299999992,
        "projectCumulative": -223925.22148773127
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 3989.2509000000064,
        "ebit": 1155.9175666666729,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3489.2509000000064,
        "cumulative": -21086.836399999986,
        "projectCumulative": -220435.97058773128
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 7450.370900000002,
        "ebit": 4617.037566666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6950.370900000002,
        "cumulative": -14136.465499999984,
        "projectCumulative": -213485.59968773127
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 10046.210900000005,
        "ebit": 7212.877566666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9546.210900000005,
        "cumulative": -4590.254599999978,
        "projectCumulative": -203939.38878773127
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 6686.516300000025,
        "projectCumulative": -192662.61788773126
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 17963.287200000028,
        "projectCumulative": -181385.84698773126
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 29240.05810000003,
        "projectCumulative": -170109.07608773126
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 40516.829000000034,
        "projectCumulative": -158832.30518773125
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 51793.59990000004,
        "projectCumulative": -147555.53428773125
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 63070.37080000004,
        "projectCumulative": -136278.76338773125
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 74347.14170000004,
        "projectCumulative": -125001.99248773124
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 85623.91260000004,
        "projectCumulative": -113725.22158773124
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 96900.68350000004,
        "projectCumulative": -102448.45068773124
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 108177.45440000005,
        "projectCumulative": -91171.67978773123
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 119454.22530000005,
        "projectCumulative": -79894.90888773123
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 130730.99620000005,
        "projectCumulative": -68618.13798773123
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 142007.76710000006,
        "projectCumulative": -57341.367087731225
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 153284.53800000006,
        "projectCumulative": -46064.59618773122
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 164561.30890000006,
        "projectCumulative": -34787.82528773122
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 175838.07980000007,
        "projectCumulative": -23511.054387731216
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 187114.85070000007,
        "projectCumulative": -12234.283487731213
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 198391.62160000007,
        "projectCumulative": -957.5125877312094
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 209668.39250000007,
        "projectCumulative": 10319.258312268794
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 220945.16340000008,
        "projectCumulative": 21596.029212268797
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 232221.93430000008,
        "projectCumulative": 32872.8001122688
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 243498.70520000008,
        "projectCumulative": 44149.5710122688
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 254775.4761000001,
        "projectCumulative": 55426.34191226881
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 266052.2470000001,
        "projectCumulative": 66703.11281226881
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 277329.0179000001,
        "projectCumulative": 77979.88371226881
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 288605.7888000001,
        "projectCumulative": 89256.65461226882
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 299882.5597000001,
        "projectCumulative": 100533.42551226882
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 311159.3306000001,
        "projectCumulative": 111810.19641226882
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 322436.1015000001,
        "projectCumulative": 123086.96731226883
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 333712.8724000001,
        "projectCumulative": 134363.73821226883
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 344989.6433000001,
        "projectCumulative": 145640.50911226883
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 356266.4142000001,
        "projectCumulative": 156917.28001226883
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 367543.1851000001,
        "projectCumulative": 168194.05091226884
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 378819.9560000001,
        "projectCumulative": 179470.82181226884
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 390096.7269000001,
        "projectCumulative": 190747.59271226884
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 401373.4978000001,
        "projectCumulative": 202024.36361226885
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 412650.26870000013,
        "projectCumulative": 213301.13451226885
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 423927.03960000013,
        "projectCumulative": 224577.90541226885
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 435203.81050000014,
        "projectCumulative": 235854.67631226886
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 446480.58140000014,
        "projectCumulative": 247131.44721226886
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 457757.35230000014,
        "projectCumulative": 258408.21811226886
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 469034.12320000015,
        "projectCumulative": 269684.98901226884
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 480310.89410000015,
        "projectCumulative": 280961.75991226884
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 491587.66500000015,
        "projectCumulative": 292238.53081226884
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 502864.43590000016,
        "projectCumulative": 303515.30171226885
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 514141.20680000016,
        "projectCumulative": 314792.07261226885
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 525417.9777000002,
        "projectCumulative": 326068.84351226885
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 536694.7486000002,
        "projectCumulative": 337345.61441226886
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 547971.5195000002,
        "projectCumulative": 348622.38531226886
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 559248.2904000002,
        "projectCumulative": 359899.15621226886
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 570525.0613000002,
        "projectCumulative": 371175.92711226887
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 581801.8322000002,
        "projectCumulative": 382452.69801226887
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 593078.6031000002,
        "projectCumulative": 393729.4689122689
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11776.770900000003,
        "ebit": 8943.43756666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11276.770900000003,
        "cumulative": 604355.3740000002,
        "projectCumulative": 405006.2398122689
      }
    ],
    "matureCash": 11276.770900000003
  }
}