{
  "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": "10",
    "abbr": "DE",
    "name": "Delaware",
    "slug": "delaware",
    "region": "South",
    "population2025": 1059952,
    "population2024": 1050123,
    "populationChange": 9829,
    "populationGrowthPct": 0.9359855940685113,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.78,
        "hourly_mean": 37.71,
        "hourly_p25": 31.52,
        "hourly_p75": 38.94,
        "employment": 770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5064
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.19,
        "hourly_mean": 18.84,
        "hourly_p25": 17.03,
        "hourly_p75": 21.62,
        "employment": 5280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5349
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.05,
        "hourly_mean": 16.18,
        "hourly_p25": 15,
        "hourly_p75": 17.13,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5353
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.2,
        "hourly_mean": 16.93,
        "hourly_p25": 15,
        "hourly_p75": 18.07,
        "employment": 1520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5357
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.4,
        "hourly_mean": 25.41,
        "hourly_p25": 20.14,
        "hourly_p75": 29.45,
        "employment": 790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5361
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.98,
        "hourly_mean": 18.21,
        "hourly_p25": 15.05,
        "hourly_p75": 20.05,
        "employment": 9220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5363
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.51,
        "hourly_mean": 20.67,
        "hourly_p25": 15,
        "hourly_p75": 22.58,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5382
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 17.89,
        "hourly_p25": 15.07,
        "hourly_p75": 20,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 5597
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/delaware"
  },
  "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__delaware.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": 35.78
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.19
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 15.05
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.2
      }
    ],
    "hours": 1213.33,
    "wages": 23607.1874,
    "payroll": 27856.481131999997,
    "fixed": 37356.481132,
    "depreciation": 2833.3333333333335,
    "training": 5510.088328550353,
    "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",
        5510.088328550353
      ]
    ],
    "openingTotal": 200510.08832855037,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5907.518867999999,
    "ebit": 3074.1855346666657,
    "breakEvenRevenue": 62796.585102083336,
    "breakEvenUnits": 2415.2532731570514,
    "breakEvenDaily": 92.8943566598866,
    "breakEvenUtilization": 0.6450996990269902,
    "utilization": 0.6944444444444444,
    "peakDeficit": 44563.844528,
    "deficitMonth": 4,
    "buffer": 74712.962264,
    "reserve": 119276.806792,
    "funding": 319786.89512055035,
    "payback": 51,
    "year1": {
      "revenue": 698308,
      "ebit": -35360.65358400003,
      "cash": -7360.653584000007
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20050.881132000002,
        "ebit": -22884.214465333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20550.881132000002,
        "cumulative": -20550.881132000002,
        "projectCumulative": -221060.96946055038
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -13561.281131999996,
        "ebit": -16394.61446533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14061.281131999996,
        "cumulative": -34612.162264,
        "projectCumulative": -235122.25059255038
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7071.681132000005,
        "ebit": -9905.01446533334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7571.681132000005,
        "cumulative": -42183.843396000004,
        "projectCumulative": -242693.93172455038
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -1880.0011319999976,
        "ebit": -4713.3344653333315,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2380.0011319999976,
        "cumulative": -44563.844528,
        "projectCumulative": -245073.93285655038
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 1581.1188679999977,
        "ebit": -1252.2144653333357,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1081.1188679999977,
        "cumulative": -43482.725660000004,
        "projectCumulative": -243992.81398855036
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 4176.9588680000015,
        "ebit": 1343.625534666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3676.9588680000015,
        "cumulative": -39805.766792,
        "projectCumulative": -240315.85512055038
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -34398.247924,
        "projectCumulative": -234908.33625255036
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -28990.729056000004,
        "projectCumulative": -229500.81738455038
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -23583.210188000005,
        "projectCumulative": -224093.29851655036
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -18175.691320000005,
        "projectCumulative": -218685.77964855038
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -12768.172452000006,
        "projectCumulative": -213278.26078055036
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -7360.653584000007,
        "projectCumulative": -207870.74191255038
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": -1953.1347160000078,
        "projectCumulative": -202463.22304455037
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 3454.3841519999914,
        "projectCumulative": -197055.70417655038
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 8861.90301999999,
        "projectCumulative": -191648.18530855037
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 14269.42188799999,
        "projectCumulative": -186240.66644055038
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 19676.94075599999,
        "projectCumulative": -180833.14757255037
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 25084.45962399999,
        "projectCumulative": -175425.62870455039
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 30491.978491999987,
        "projectCumulative": -170018.10983655037
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 35899.49735999999,
        "projectCumulative": -164610.5909685504
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 41307.016227999986,
        "projectCumulative": -159203.07210055037
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 46714.535095999985,
        "projectCumulative": -153795.5532325504
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 52122.053963999984,
        "projectCumulative": -148388.03436455037
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 57529.57283199998,
        "projectCumulative": -142980.5154965504
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 62937.09169999998,
        "projectCumulative": -137572.99662855038
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 68344.61056799997,
        "projectCumulative": -132165.4777605504
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 73752.12943599997,
        "projectCumulative": -126757.95889255039
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 79159.64830399997,
        "projectCumulative": -121350.4400245504
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 84567.16717199997,
        "projectCumulative": -115942.9211565504
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 89974.68603999997,
        "projectCumulative": -110535.4022885504
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 95382.20490799997,
        "projectCumulative": -105127.8834205504
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 100789.72377599997,
        "projectCumulative": -99720.3645525504
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 106197.24264399997,
        "projectCumulative": -94312.8456845504
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 111604.76151199997,
        "projectCumulative": -88905.3268165504
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 117012.28037999997,
        "projectCumulative": -83497.8079485504
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 122419.79924799997,
        "projectCumulative": -78090.2890805504
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 127827.31811599997,
        "projectCumulative": -72682.7702125504
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 133234.83698399997,
        "projectCumulative": -67275.2513445504
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 138642.35585199995,
        "projectCumulative": -61867.732476550416
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 144049.87471999996,
        "projectCumulative": -56460.2136085504
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 149457.39358799998,
        "projectCumulative": -51052.69474055039
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 154864.912456,
        "projectCumulative": -45645.175872550375
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 160272.431324,
        "projectCumulative": -40237.65700455036
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 165679.95019200002,
        "projectCumulative": -34830.13813655035
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 171087.46906000003,
        "projectCumulative": -29422.619268550334
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 176494.98792800005,
        "projectCumulative": -24015.10040055032
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 181902.50679600006,
        "projectCumulative": -18607.581532550306
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 187310.02566400007,
        "projectCumulative": -13200.062664550293
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 192717.5445320001,
        "projectCumulative": -7792.543796550279
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 198125.0634000001,
        "projectCumulative": -2385.024928550265
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 203532.58226800011,
        "projectCumulative": 3022.4939394497487
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 208940.10113600013,
        "projectCumulative": 8430.012807449762
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 214347.62000400014,
        "projectCumulative": 13837.531675449776
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 219755.13887200016,
        "projectCumulative": 19245.05054344979
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 225162.65774000017,
        "projectCumulative": 24652.569411449804
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 230570.17660800018,
        "projectCumulative": 30060.088279449817
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 235977.6954760002,
        "projectCumulative": 35467.60714744983
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 241385.2143440002,
        "projectCumulative": 40875.126015449845
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 246792.73321200022,
        "projectCumulative": 46282.64488344986
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5907.518867999999,
        "ebit": 3074.1855346666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5407.518867999999,
        "cumulative": 252200.25208000024,
        "projectCumulative": 51690.16375144987
      }
    ],
    "matureCash": 5407.518867999999
  }
}