{
  "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": "12",
    "abbr": "FL",
    "name": "Florida",
    "slug": "florida",
    "region": "South",
    "population2025": 23462518,
    "population2024": 23265838,
    "populationChange": 196680,
    "populationGrowthPct": 0.8453596212609993,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35,
        "hourly_mean": 37.19,
        "hourly_p25": 28.37,
        "hourly_p75": 43.98,
        "employment": 18500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6125
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.8,
        "hourly_mean": 18.42,
        "hourly_p25": 16.85,
        "hourly_p75": 20.6,
        "employment": 124040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6519
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.88,
        "hourly_p25": 13.47,
        "hourly_p75": 15.97,
        "employment": 235400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6524
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.02,
        "hourly_mean": 15.6,
        "hourly_p25": 14,
        "hourly_p75": 16.9,
        "employment": 40480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6528
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.01,
        "hourly_mean": 24.26,
        "hourly_p25": 18.36,
        "hourly_p75": 28.5,
        "employment": 15320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6532
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.86,
        "hourly_p25": 14.45,
        "hourly_p75": 17.86,
        "employment": 131900,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6534
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.2,
        "hourly_mean": 17.41,
        "hourly_p25": 13.63,
        "hourly_p75": 16.87,
        "employment": 23530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6561
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.05,
        "hourly_mean": 16.7,
        "hourly_p25": 14.15,
        "hourly_p75": 17.68,
        "employment": 24920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6905
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/florida"
  },
  "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__florida.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
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.8
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.98
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 15.02
      }
    ],
    "hours": 1213.33,
    "wages": 22411.19,
    "payroll": 26445.204199999996,
    "fixed": 35945.20419999999,
    "depreciation": 2833.3333333333335,
    "training": 5230.933882785392,
    "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",
        5230.933882785392
      ]
    ],
    "openingTotal": 200230.93388278538,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7318.795800000007,
    "ebit": 4485.462466666673,
    "breakEvenRevenue": 60591.46489583333,
    "breakEvenUnits": 2330.440957532051,
    "breakEvenDaily": 89.6323445204635,
    "breakEvenUtilization": 0.6224468369476632,
    "utilization": 0.6944444444444444,
    "peakDeficit": 38918.73679999997,
    "deficitMonth": 4,
    "buffer": 71890.40839999999,
    "reserve": 110809.14519999996,
    "funding": 311040.07908278535,
    "payback": 40,
    "year1": {
      "revenue": 698308,
      "ebit": -18425.330399999933,
      "cash": 9574.669600000088
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18639.604199999994,
        "ebit": -21472.937533333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -19139.604199999994,
        "cumulative": -19139.604199999994,
        "projectCumulative": -219370.53808278538
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -12150.004199999988,
        "ebit": -14983.337533333322,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12650.004199999988,
        "cumulative": -31789.608399999983,
        "projectCumulative": -232020.54228278535
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5660.404199999997,
        "ebit": -8493.737533333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6160.404199999997,
        "cumulative": -37950.01259999998,
        "projectCumulative": -238180.94648278537
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -468.72419999998965,
        "ebit": -3302.057533333323,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -968.7241999999897,
        "cumulative": -38918.73679999997,
        "projectCumulative": -239149.67068278533
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 2992.3958000000057,
        "ebit": 159.0624666666722,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2492.3958000000057,
        "cumulative": -36426.340999999964,
        "projectCumulative": -236657.27488278534
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 5588.2358000000095,
        "ebit": 2754.902466666676,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5088.2358000000095,
        "cumulative": -31338.105199999954,
        "projectCumulative": -231569.03908278534
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": -24519.309399999947,
        "projectCumulative": -224750.24328278532
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": -17700.51359999994,
        "projectCumulative": -217931.44748278533
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": -10881.717799999933,
        "projectCumulative": -211112.6516827853
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": -4062.921999999926,
        "projectCumulative": -204293.8558827853
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 2755.8738000000812,
        "projectCumulative": -197475.0600827853
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 9574.669600000088,
        "projectCumulative": -190656.2642827853
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 16393.465400000096,
        "projectCumulative": -183837.46848278528
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 23212.261200000103,
        "projectCumulative": -177018.67268278528
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 30031.05700000011,
        "projectCumulative": -170199.87688278526
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 36849.85280000012,
        "projectCumulative": -163381.08108278527
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 43668.648600000124,
        "projectCumulative": -156562.28528278525
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 50487.44440000013,
        "projectCumulative": -149743.48948278525
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 57306.24020000014,
        "projectCumulative": -142924.69368278523
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 64125.036000000146,
        "projectCumulative": -136105.89788278524
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 70943.83180000016,
        "projectCumulative": -129287.10208278522
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 77762.62760000017,
        "projectCumulative": -122468.30628278521
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 84581.42340000017,
        "projectCumulative": -115649.5104827852
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 91400.21920000018,
        "projectCumulative": -108830.7146827852
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 98219.01500000019,
        "projectCumulative": -102011.91888278519
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 105037.8108000002,
        "projectCumulative": -95193.12308278518
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 111856.6066000002,
        "projectCumulative": -88374.32728278518
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 118675.40240000021,
        "projectCumulative": -81555.53148278517
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 125494.19820000022,
        "projectCumulative": -74736.73568278516
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 132312.99400000024,
        "projectCumulative": -67917.93988278514
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 139131.78980000026,
        "projectCumulative": -61099.14408278512
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 145950.58560000028,
        "projectCumulative": -54280.3482827851
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 152769.3814000003,
        "projectCumulative": -47461.552482785075
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 159588.17720000033,
        "projectCumulative": -40642.75668278505
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 166406.97300000035,
        "projectCumulative": -33823.96088278503
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 173225.76880000037,
        "projectCumulative": -27005.16508278501
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 180044.5646000004,
        "projectCumulative": -20186.369282784988
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 186863.3604000004,
        "projectCumulative": -13367.573482784966
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 193682.15620000043,
        "projectCumulative": -6548.777682784945
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 200500.95200000046,
        "projectCumulative": 270.0181172150769
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 207319.74780000048,
        "projectCumulative": 7088.813917215099
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 214138.5436000005,
        "projectCumulative": 13907.60971721512
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 220957.33940000052,
        "projectCumulative": 20726.405517215142
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 227776.13520000054,
        "projectCumulative": 27545.201317215164
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 234594.93100000056,
        "projectCumulative": 34363.997117215185
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 241413.7268000006,
        "projectCumulative": 41182.79291721521
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 248232.5226000006,
        "projectCumulative": 48001.58871721523
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 255051.31840000063,
        "projectCumulative": 54820.38451721525
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 261870.11420000065,
        "projectCumulative": 61639.18031721527
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 268688.9100000007,
        "projectCumulative": 68457.9761172153
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 275507.7058000007,
        "projectCumulative": 75276.77191721532
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 282326.5016000007,
        "projectCumulative": 82095.56771721534
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 289145.29740000074,
        "projectCumulative": 88914.36351721536
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 295964.09320000076,
        "projectCumulative": 95733.15931721538
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 302782.8890000008,
        "projectCumulative": 102551.9551172154
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 309601.6848000008,
        "projectCumulative": 109370.75091721542
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 316420.4806000008,
        "projectCumulative": 116189.54671721545
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 323239.27640000085,
        "projectCumulative": 123008.34251721547
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 330058.07220000087,
        "projectCumulative": 129827.13831721549
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7318.795800000007,
        "ebit": 4485.462466666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6818.795800000007,
        "cumulative": 336876.8680000009,
        "projectCumulative": 136645.9341172155
      }
    ],
    "matureCash": 6818.795800000007
  }
}