{
  "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": "06",
    "abbr": "CA",
    "name": "California",
    "slug": "california",
    "region": "West",
    "population2025": 39355309,
    "population2024": 39364774,
    "populationChange": -9465,
    "populationGrowthPct": -0.024044339743956034,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.63,
        "hourly_mean": 40.53,
        "hourly_p25": 28.87,
        "hourly_p75": 48.17,
        "employment": 33180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 2753
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.58,
        "hourly_mean": 21.65,
        "hourly_p25": 18.55,
        "hourly_p75": 22.76,
        "employment": 152250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3151
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 20.33,
        "hourly_mean": 20.04,
        "hourly_p25": 17.69,
        "hourly_p75": 21.62,
        "employment": 449840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3156
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.21,
        "hourly_mean": 19.09,
        "hourly_p25": 17.43,
        "hourly_p75": 20.42,
        "employment": 74160,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3160
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 29.55,
        "hourly_mean": 30.2,
        "hourly_p25": 23.01,
        "hourly_p75": 35.63,
        "employment": 18060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3164
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.75,
        "hourly_mean": 21.25,
        "hourly_p25": 17.71,
        "hourly_p75": 23.2,
        "employment": 234240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3166
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.59,
        "hourly_mean": 23.22,
        "hourly_p25": 17.6,
        "hourly_p75": 23.57,
        "employment": 27080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3194
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.23,
        "hourly_mean": 19.72,
        "hourly_p25": 17.4,
        "hourly_p75": 21.53,
        "employment": 46030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3547
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/california"
  },
  "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__california.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": 37.63
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21.58
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 20.33
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 18.21
      }
    ],
    "hours": 1213.33,
    "wages": 27744.6479,
    "payroll": 32738.684522,
    "fixed": 42238.684521999996,
    "depreciation": 2833.3333333333335,
    "training": 6475.801542267974,
    "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",
        6475.801542267974
      ]
    ],
    "openingTotal": 201475.80154226796,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 1025.315478000004,
    "ebit": -1808.0178553333294,
    "breakEvenRevenue": 70425.02789895833,
    "breakEvenUnits": 2708.654919190705,
    "breakEvenDaily": 104.17903535348866,
    "breakEvenUtilization": 0.7234655232881158,
    "utilization": 0.6944444444444444,
    "peakDeficit": 69098.98713199998,
    "deficitMonth": 6,
    "buffer": 84477.36904399999,
    "reserve": 153576.35617599997,
    "funding": 355052.15771826793,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -93947.09426399991,
      "cash": -65947.09426399996
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -24933.084521999997,
        "ebit": -27766.41785533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -25433.084521999997,
        "cumulative": -25433.084521999997,
        "projectCumulative": -226908.88606426795
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -18443.48452199999,
        "ebit": -21276.817855333324,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18943.48452199999,
        "cumulative": -44376.56904399999,
        "projectCumulative": -245852.37058626796
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -11953.884522,
        "ebit": -14787.217855333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12453.884522,
        "cumulative": -56830.45356599999,
        "projectCumulative": -258306.25510826794
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -6762.204521999993,
        "ebit": -9595.537855333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7262.204521999993,
        "cumulative": -64092.65808799998,
        "projectCumulative": -265568.4596302679
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -3301.0845219999974,
        "ebit": -6134.417855333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3801.0845219999974,
        "cumulative": -67893.74260999999,
        "projectCumulative": -269369.544152268
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": -705.2445219999936,
        "ebit": -3538.577855333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1205.2445219999936,
        "cumulative": -69098.98713199998,
        "projectCumulative": -270574.78867426794
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -68573.67165399998,
        "projectCumulative": -270049.47319626797
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -68048.35617599997,
        "projectCumulative": -269524.15771826793
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -67523.04069799997,
        "projectCumulative": -268998.8422402679
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -66997.72521999996,
        "projectCumulative": -268473.5267622679
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -66472.40974199996,
        "projectCumulative": -267948.21128426795
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -65947.09426399996,
        "projectCumulative": -267422.8958062679
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -65421.77878599995,
        "projectCumulative": -266897.5803282679
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -64896.46330799995,
        "projectCumulative": -266372.2648502679
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -64371.14782999994,
        "projectCumulative": -265846.94937226793
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -63845.83235199994,
        "projectCumulative": -265321.6338942679
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -63320.516873999935,
        "projectCumulative": -264796.31841626787
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -62795.20139599993,
        "projectCumulative": -264271.0029382679
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -62269.88591799993,
        "projectCumulative": -263745.6874602679
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -61744.57043999992,
        "projectCumulative": -263220.3719822679
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -61219.25496199992,
        "projectCumulative": -262695.05650426785
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -60693.939483999915,
        "projectCumulative": -262169.7410262679
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -60168.62400599991,
        "projectCumulative": -261644.42554826787
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -59643.30852799991,
        "projectCumulative": -261119.11007026787
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -59117.9930499999,
        "projectCumulative": -260593.79459226786
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -58592.6775719999,
        "projectCumulative": -260068.47911426786
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -58067.362093999895,
        "projectCumulative": -259543.16363626785
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -57542.04661599989,
        "projectCumulative": -259017.84815826785
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -57016.73113799989,
        "projectCumulative": -258492.53268026785
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -56491.41565999988,
        "projectCumulative": -257967.21720226784
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -55966.10018199988,
        "projectCumulative": -257441.90172426784
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -55440.784703999874,
        "projectCumulative": -256916.58624626783
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -54915.46922599987,
        "projectCumulative": -256391.27076826783
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -54390.153747999866,
        "projectCumulative": -255865.95529026783
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -53864.83826999986,
        "projectCumulative": -255340.63981226782
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -53339.52279199986,
        "projectCumulative": -254815.32433426782
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -52814.207313999854,
        "projectCumulative": -254290.0088562678
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -52288.89183599985,
        "projectCumulative": -253764.6933782678
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -51763.576357999846,
        "projectCumulative": -253239.3779002678
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -51238.26087999984,
        "projectCumulative": -252714.0624222678
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -50712.94540199984,
        "projectCumulative": -252188.7469442678
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -50187.62992399983,
        "projectCumulative": -251663.4314662678
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -49662.31444599983,
        "projectCumulative": -251138.1159882678
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -49136.998967999825,
        "projectCumulative": -250612.80051026779
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -48611.68348999982,
        "projectCumulative": -250087.48503226778
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -48086.36801199982,
        "projectCumulative": -249562.16955426778
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -47561.05253399981,
        "projectCumulative": -249036.85407626777
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -47035.73705599981,
        "projectCumulative": -248511.53859826777
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -46510.421577999805,
        "projectCumulative": -247986.22312026776
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -45985.1060999998,
        "projectCumulative": -247460.90764226776
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -45459.7906219998,
        "projectCumulative": -246935.59216426776
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -44934.47514399979,
        "projectCumulative": -246410.27668626775
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -44409.15966599979,
        "projectCumulative": -245884.96120826775
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -43883.844187999784,
        "projectCumulative": -245359.64573026774
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -43358.52870999978,
        "projectCumulative": -244834.33025226774
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -42833.213231999776,
        "projectCumulative": -244309.01477426774
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -42307.89775399977,
        "projectCumulative": -243783.69929626773
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -41782.58227599977,
        "projectCumulative": -243258.38381826773
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -41257.266797999764,
        "projectCumulative": -242733.06834026772
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1025.315478000004,
        "ebit": -1808.0178553333294,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 525.3154780000041,
        "cumulative": -40731.95131999976,
        "projectCumulative": -242207.75286226772
      }
    ],
    "matureCash": 525.3154780000041
  }
}