{
  "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": "09",
    "abbr": "CT",
    "name": "Connecticut",
    "slug": "connecticut",
    "region": "Northeast",
    "population2025": 3688496,
    "population2024": 3674449,
    "populationChange": 14047,
    "populationGrowthPct": 0.3822886098024503,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.5,
        "hourly_mean": 38.78,
        "hourly_p25": 30,
        "hourly_p75": 44.28,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4354
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.98,
        "hourly_mean": 20.25,
        "hourly_p25": 17.82,
        "hourly_p75": 22.09,
        "employment": 14830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.01,
        "hourly_mean": 17.47,
        "hourly_p25": 16.58,
        "hourly_p75": 17.52,
        "employment": 35720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4718
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.09,
        "hourly_mean": 17.65,
        "hourly_p25": 16.6,
        "hourly_p75": 17.88,
        "employment": 7340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4722
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.5,
        "hourly_mean": 28.54,
        "hourly_p25": 21.55,
        "hourly_p75": 34.63,
        "employment": 2110,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4726
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.25,
        "hourly_mean": 20.48,
        "hourly_p25": 17.05,
        "hourly_p75": 22.67,
        "employment": 28740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4728
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.45,
        "hourly_mean": 23.62,
        "hourly_p25": 16.49,
        "hourly_p75": 28.75,
        "employment": 4090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 4749
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.25,
        "hourly_mean": 18.45,
        "hourly_p25": 16.6,
        "hourly_p75": 18.67,
        "employment": 3480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5033
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/connecticut"
  },
  "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__connecticut.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": 37.5
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.98
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 17.01
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.09
      }
    ],
    "hours": 1213.33,
    "wages": 25026.435,
    "payroll": 29531.1933,
    "fixed": 39031.1933,
    "depreciation": 2833.3333333333335,
    "training": 5841.350986129083,
    "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",
        5841.350986129083
      ]
    ],
    "openingTotal": 200841.35098612908,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 4232.806700000001,
    "ebit": 1399.4733666666675,
    "breakEvenRevenue": 65413.32286458334,
    "breakEvenUnits": 2515.8970332532053,
    "breakEvenDaily": 96.76527050973867,
    "breakEvenUtilization": 0.6719810452065185,
    "utilization": 0.6944444444444444,
    "peakDeficit": 51856.286499999995,
    "deficitMonth": 5,
    "buffer": 78062.3866,
    "reserve": 129918.67309999999,
    "funding": 330760.02408612904,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -55457.19960000001,
      "cash": -27457.199599999985
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -21725.5933,
        "ebit": -24558.926633333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -22225.5933,
        "cumulative": -22225.5933,
        "projectCumulative": -223066.9442861291
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -15235.993299999995,
        "ebit": -18069.326633333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15735.993299999995,
        "cumulative": -37961.586599999995,
        "projectCumulative": -238802.93758612906
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -8746.393300000003,
        "ebit": -11579.726633333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9246.393300000003,
        "cumulative": -47207.9799,
        "projectCumulative": -248049.3308861291
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -3554.713299999996,
        "ebit": -6388.04663333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4054.713299999996,
        "cumulative": -51262.693199999994,
        "projectCumulative": -252104.04418612906
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -93.59330000000045,
        "ebit": -2926.926633333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -593.5933000000005,
        "cumulative": -51856.286499999995,
        "projectCumulative": -252697.63748612907
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 2502.2467000000033,
        "ebit": -331.08663333333016,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2002.2467000000033,
        "cumulative": -49854.03979999999,
        "projectCumulative": -250695.39078612908
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -46121.23309999999,
        "projectCumulative": -246962.58408612906
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -42388.42639999999,
        "projectCumulative": -243229.77738612908
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -38655.61969999999,
        "projectCumulative": -239496.97068612906
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -34922.81299999999,
        "projectCumulative": -235764.16398612908
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -31190.006299999986,
        "projectCumulative": -232031.35728612906
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -27457.199599999985,
        "projectCumulative": -228298.55058612907
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -23724.392899999984,
        "projectCumulative": -224565.74388612906
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -19991.586199999983,
        "projectCumulative": -220832.93718612907
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -16258.779499999982,
        "projectCumulative": -217100.13048612906
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -12525.972799999981,
        "projectCumulative": -213367.32378612907
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -8793.16609999998,
        "projectCumulative": -209634.51708612905
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -5060.359399999979,
        "projectCumulative": -205901.71038612907
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": -1327.5526999999784,
        "projectCumulative": -202168.90368612905
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 2405.2540000000226,
        "projectCumulative": -198436.09698612907
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 6138.060700000024,
        "projectCumulative": -194703.29028612905
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 9870.867400000025,
        "projectCumulative": -190970.48358612906
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 13603.674100000026,
        "projectCumulative": -187237.67688612905
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 17336.480800000027,
        "projectCumulative": -183504.87018612906
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 21069.287500000028,
        "projectCumulative": -179772.06348612905
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 24802.09420000003,
        "projectCumulative": -176039.25678612906
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 28534.90090000003,
        "projectCumulative": -172306.45008612904
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 32267.70760000003,
        "projectCumulative": -168573.64338612906
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 36000.51430000003,
        "projectCumulative": -164840.83668612904
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 39733.32100000003,
        "projectCumulative": -161108.02998612906
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 43466.127700000034,
        "projectCumulative": -157375.22328612904
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 47198.934400000035,
        "projectCumulative": -153642.41658612905
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 50931.741100000036,
        "projectCumulative": -149909.60988612904
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 54664.54780000004,
        "projectCumulative": -146176.80318612905
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 58397.35450000004,
        "projectCumulative": -142443.99648612904
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 62130.16120000004,
        "projectCumulative": -138711.18978612905
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 65862.96790000005,
        "projectCumulative": -134978.38308612903
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 69595.77460000005,
        "projectCumulative": -131245.57638612902
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 73328.58130000005,
        "projectCumulative": -127512.76968612903
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 77061.38800000005,
        "projectCumulative": -123779.96298612903
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 80794.19470000005,
        "projectCumulative": -120047.15628612903
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 84527.00140000005,
        "projectCumulative": -116314.34958612903
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 88259.80810000005,
        "projectCumulative": -112581.54288612903
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 91992.61480000005,
        "projectCumulative": -108848.73618612903
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 95725.42150000005,
        "projectCumulative": -105115.92948612903
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 99458.22820000006,
        "projectCumulative": -101383.12278612902
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 103191.03490000006,
        "projectCumulative": -97650.31608612902
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 106923.84160000006,
        "projectCumulative": -93917.50938612902
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 110656.64830000006,
        "projectCumulative": -90184.70268612902
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 114389.45500000006,
        "projectCumulative": -86451.89598612902
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 118122.26170000006,
        "projectCumulative": -82719.08928612902
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 121855.06840000006,
        "projectCumulative": -78986.28258612902
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 125587.87510000006,
        "projectCumulative": -75253.47588612902
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 129320.68180000006,
        "projectCumulative": -71520.66918612902
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 133053.48850000006,
        "projectCumulative": -67787.86248612902
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 136786.29520000005,
        "projectCumulative": -64055.05578612903
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 140519.10190000007,
        "projectCumulative": -60322.24908612901
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 144251.90860000008,
        "projectCumulative": -56589.442386129
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 147984.7153000001,
        "projectCumulative": -52856.63568612898
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4232.806700000001,
        "ebit": 1399.4733666666675,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3732.806700000001,
        "cumulative": 151717.5220000001,
        "projectCumulative": -49123.82898612897
      }
    ],
    "matureCash": 3732.806700000001
  }
}