{
  "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": "08",
    "abbr": "CO",
    "name": "Colorado",
    "slug": "colorado",
    "region": "West",
    "population2025": 6012561,
    "population2024": 5988502,
    "populationChange": 24059,
    "populationGrowthPct": 0.40175322643292155,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.4,
        "hourly_mean": 42.96,
        "hourly_p25": 33.05,
        "hourly_p75": 47.83,
        "employment": 2440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3582
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20,
        "hourly_mean": 20.37,
        "hourly_p25": 17.76,
        "hourly_p75": 21.99,
        "employment": 30600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3961
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.44,
        "hourly_mean": 17.74,
        "hourly_p25": 16.3,
        "hourly_p75": 18.13,
        "employment": 82010,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3966
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.19,
        "hourly_mean": 18.27,
        "hourly_p25": 16.64,
        "hourly_p75": 19.77,
        "employment": 8500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3970
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.49,
        "hourly_mean": 27.79,
        "hourly_p25": 21.94,
        "hourly_p75": 31.18,
        "employment": 4070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3974
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.56,
        "hourly_mean": 20.11,
        "hourly_p25": 17.73,
        "hourly_p75": 22.11,
        "employment": 34220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 3976
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.12,
        "hourly_mean": 24.8,
        "hourly_p25": 16.99,
        "hourly_p75": 28.71,
        "employment": 6820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4003
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.04,
        "hourly_mean": 20.07,
        "hourly_p25": 17.98,
        "hourly_p75": 21.67,
        "employment": 6750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4319
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/colorado"
  },
  "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__colorado.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": 38.4
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 20
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 17.44
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 18.19
      }
    ],
    "hours": 1213.33,
    "wages": 26014.432,
    "payroll": 30697.029759999998,
    "fixed": 40197.02976,
    "depreciation": 2833.3333333333335,
    "training": 6071.956633727016,
    "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",
        6071.956633727016
      ]
    ],
    "openingTotal": 201071.956633727,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 3066.9702400000024,
    "ebit": 233.6369066666689,
    "breakEvenRevenue": 67234.94233333333,
    "breakEvenUnits": 2585.9593205128203,
    "breakEvenDaily": 99.4599738658777,
    "breakEvenUtilization": 0.690694262957484,
    "utilization": 0.6944444444444444,
    "peakDeficit": 57685.46879999999,
    "deficitMonth": 5,
    "buffer": 80394.05952,
    "reserve": 138079.52831999998,
    "funding": 339151.484953727,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -69447.23711999999,
      "cash": -41447.23711999997
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -22891.42976,
        "ebit": -25724.76309333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -23391.42976,
        "cumulative": -23391.42976,
        "projectCumulative": -224463.386393727
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -16401.829759999993,
        "ebit": -19235.163093333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -16901.829759999993,
        "cumulative": -40293.25951999999,
        "projectCumulative": -241365.216153727
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -9912.229760000002,
        "ebit": -12745.563093333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10412.229760000002,
        "cumulative": -50705.489279999994,
        "projectCumulative": -251777.445913727
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -4720.549759999994,
        "ebit": -7553.883093333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5220.549759999994,
        "cumulative": -55926.03903999999,
        "projectCumulative": -256997.995673727
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -1259.429759999999,
        "ebit": -4092.7630933333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1759.429759999999,
        "cumulative": -57685.46879999999,
        "projectCumulative": -258757.42543372698
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 1336.4102400000047,
        "ebit": -1496.9230933333288,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 836.4102400000047,
        "cumulative": -56849.05855999998,
        "projectCumulative": -257921.01519372698
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -54282.08831999998,
        "projectCumulative": -255354.044953727
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -51715.11807999998,
        "projectCumulative": -252787.074713727
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -49148.147839999976,
        "projectCumulative": -250220.104473727
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -46581.17759999997,
        "projectCumulative": -247653.13423372697
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -44014.20735999997,
        "projectCumulative": -245086.16399372698
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -41447.23711999997,
        "projectCumulative": -242519.19375372698
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -38880.26687999997,
        "projectCumulative": -239952.22351372696
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -36313.296639999964,
        "projectCumulative": -237385.25327372696
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -33746.32639999996,
        "projectCumulative": -234818.28303372697
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -31179.35615999996,
        "projectCumulative": -232251.31279372697
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -28612.385919999957,
        "projectCumulative": -229684.34255372698
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -26045.415679999955,
        "projectCumulative": -227117.37231372696
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -23478.445439999952,
        "projectCumulative": -224550.40207372696
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -20911.47519999995,
        "projectCumulative": -221983.43183372697
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -18344.504959999947,
        "projectCumulative": -219416.46159372694
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -15777.534719999945,
        "projectCumulative": -216849.49135372695
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -13210.564479999943,
        "projectCumulative": -214282.52111372695
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -10643.59423999994,
        "projectCumulative": -211715.55087372696
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -8076.623999999938,
        "projectCumulative": -209148.58063372696
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -5509.653759999936,
        "projectCumulative": -206581.61039372694
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -2942.683519999933,
        "projectCumulative": -204014.64015372694
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": -375.7132799999308,
        "projectCumulative": -201447.66991372695
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 2191.2569600000716,
        "projectCumulative": -198880.69967372692
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 4758.227200000074,
        "projectCumulative": -196313.72943372693
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 7325.197440000076,
        "projectCumulative": -193746.75919372693
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 9892.167680000079,
        "projectCumulative": -191179.78895372694
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 12459.137920000081,
        "projectCumulative": -188612.81871372694
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 15026.108160000083,
        "projectCumulative": -186045.84847372692
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 17593.078400000086,
        "projectCumulative": -183478.87823372692
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 20160.04864000009,
        "projectCumulative": -180911.90799372693
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 22727.01888000009,
        "projectCumulative": -178344.9377537269
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 25293.989120000093,
        "projectCumulative": -175777.9675137269
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 27860.959360000095,
        "projectCumulative": -173210.9972737269
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 30427.929600000098,
        "projectCumulative": -170644.02703372692
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 32994.8998400001,
        "projectCumulative": -168077.05679372692
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 35561.8700800001,
        "projectCumulative": -165510.0865537269
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 38128.840320000105,
        "projectCumulative": -162943.1163137269
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 40695.81056000011,
        "projectCumulative": -160376.1460737269
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 43262.78080000011,
        "projectCumulative": -157809.17583372688
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 45829.75104000011,
        "projectCumulative": -155242.2055937269
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 48396.721280000114,
        "projectCumulative": -152675.2353537269
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 50963.69152000012,
        "projectCumulative": -150108.2651137269
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 53530.66176000012,
        "projectCumulative": -147541.2948737269
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 56097.63200000012,
        "projectCumulative": -144974.32463372688
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 58664.602240000124,
        "projectCumulative": -142407.35439372688
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 61231.572480000126,
        "projectCumulative": -139840.3841537269
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 63798.54272000013,
        "projectCumulative": -137273.41391372686
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 66365.51296000014,
        "projectCumulative": -134706.44367372687
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 68932.48320000013,
        "projectCumulative": -132139.47343372687
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 71499.45344000013,
        "projectCumulative": -129572.50319372688
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 74066.42368000012,
        "projectCumulative": -127005.53295372688
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 76633.39392000012,
        "projectCumulative": -124438.56271372689
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 79200.36416000011,
        "projectCumulative": -121871.5924737269
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3066.9702400000024,
        "ebit": 233.6369066666689,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2566.9702400000024,
        "cumulative": 81767.33440000011,
        "projectCumulative": -119304.6222337269
      }
    ],
    "matureCash": 2566.9702400000024
  }
}