{
  "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": "13",
    "abbr": "GA",
    "name": "Georgia",
    "slug": "georgia",
    "region": "South",
    "population2025": 11302748,
    "population2024": 11204208,
    "populationChange": 98540,
    "populationGrowthPct": 0.8794909912418714,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.38,
        "hourly_mean": 33.47,
        "hourly_p25": 26.56,
        "hourly_p75": 38.33,
        "employment": 9230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 6940
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.28,
        "hourly_mean": 16.56,
        "hourly_p25": 14.03,
        "hourly_p75": 18.19,
        "employment": 46350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7324
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.94,
        "hourly_mean": 13.12,
        "hourly_p25": 10.81,
        "hourly_p75": 14.25,
        "employment": 145030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7329
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.29,
        "hourly_mean": 14.4,
        "hourly_p25": 12.34,
        "hourly_p75": 17,
        "employment": 11300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7333
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.15,
        "hourly_mean": 23.6,
        "hourly_p25": 17.71,
        "hourly_p75": 27.78,
        "employment": 5810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7337
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.5,
        "hourly_mean": 16.54,
        "hourly_p25": 14.07,
        "hourly_p75": 18.02,
        "employment": 55660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7339
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.62,
        "hourly_mean": 20.59,
        "hourly_p25": 11.93,
        "hourly_p75": 23.43,
        "employment": 7910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7362
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.72,
        "hourly_mean": 16.09,
        "hourly_p25": 13.5,
        "hourly_p75": 17.99,
        "employment": 12180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7687
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/georgia"
  },
  "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__georgia.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": 31.38
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.28
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 12.94
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.29
      }
    ],
    "hours": 1213.33,
    "wages": 20982.935400000002,
    "payroll": 24759.863772,
    "fixed": 34259.863772,
    "depreciation": 2833.3333333333335,
    "training": 4897.568926244303,
    "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",
        4897.568926244303
      ]
    ],
    "openingTotal": 199897.5689262443,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 9004.136228000003,
    "ebit": 6170.802894666669,
    "breakEvenRevenue": 57958.12047708333,
    "breakEvenUnits": 2229.1584798878202,
    "breakEvenDaily": 85.73686461107,
    "breakEvenUtilization": 0.5953948931324307,
    "utilization": 0.6944444444444444,
    "peakDeficit": 32893.99131599999,
    "deficitMonth": 3,
    "buffer": 68519.727544,
    "reserve": 101413.71886,
    "funding": 301311.2877862443,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": 1798.7547360000226,
      "cash": 29798.75473600004
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -16954.263772,
        "ebit": -19787.59710533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17454.263772,
        "cumulative": -17454.263772,
        "projectCumulative": -217351.8326982443
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10464.663771999993,
        "ebit": -13297.997105333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10964.663771999993,
        "cumulative": -28418.92754399999,
        "projectCumulative": -228316.4964702443
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -3975.0637720000013,
        "ebit": -6808.397105333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4475.063772000001,
        "cumulative": -32893.99131599999,
        "projectCumulative": -232791.5602422443
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1216.6162280000062,
        "ebit": -1616.7171053333273,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 716.6162280000062,
        "cumulative": -32177.375087999986,
        "projectCumulative": -232074.9440142443
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4677.736228000002,
        "ebit": 1844.402894666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4177.736228000002,
        "cumulative": -27999.638859999985,
        "projectCumulative": -227897.20778624428
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7273.576228000005,
        "ebit": 4440.242894666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6773.576228000005,
        "cumulative": -21226.06263199998,
        "projectCumulative": -221123.6315582443
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": -12721.926403999976,
        "projectCumulative": -212619.49533024427
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": -4217.790175999973,
        "projectCumulative": -204115.35910224429
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 4286.34605200003,
        "projectCumulative": -195611.22287424427
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 12790.482280000033,
        "projectCumulative": -187107.08664624428
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 21294.618508000036,
        "projectCumulative": -178602.95041824426
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 29798.75473600004,
        "projectCumulative": -170098.81419024427
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 38302.89096400004,
        "projectCumulative": -161594.67796224426
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 46807.027192000045,
        "projectCumulative": -153090.54173424427
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 55311.16342000005,
        "projectCumulative": -144586.40550624425
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 63815.29964800005,
        "projectCumulative": -136082.26927824426
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 72319.43587600006,
        "projectCumulative": -127578.13305024424
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 80823.57210400006,
        "projectCumulative": -119073.99682224424
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 89327.70833200007,
        "projectCumulative": -110569.86059424424
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 97831.84456000007,
        "projectCumulative": -102065.72436624423
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 106335.98078800007,
        "projectCumulative": -93561.58813824423
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 114840.11701600008,
        "projectCumulative": -85057.45191024423
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 123344.25324400008,
        "projectCumulative": -76553.31568224423
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 131848.38947200007,
        "projectCumulative": -68049.17945424424
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 140352.52570000006,
        "projectCumulative": -59545.04322624425
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 148856.66192800005,
        "projectCumulative": -51040.90699824426
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 157360.79815600003,
        "projectCumulative": -42536.77077024427
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 165864.93438400002,
        "projectCumulative": -34032.63454224428
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 174369.070612,
        "projectCumulative": -25528.498314244294
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 182873.20684,
        "projectCumulative": -17024.362086244306
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 191377.343068,
        "projectCumulative": -8520.225858244317
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 199881.47929599998,
        "projectCumulative": -16.089630244328873
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 208385.61552399996,
        "projectCumulative": 8488.04659775566
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 216889.75175199995,
        "projectCumulative": 16992.182825755648
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 225393.88797999994,
        "projectCumulative": 25496.319053755637
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 233898.02420799993,
        "projectCumulative": 34000.455281755625
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 242402.16043599992,
        "projectCumulative": 42504.59150975561
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 250906.2966639999,
        "projectCumulative": 51008.7277377556
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 259410.4328919999,
        "projectCumulative": 59512.86396575559
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 267914.5691199999,
        "projectCumulative": 68017.00019375558
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 276418.7053479999,
        "projectCumulative": 76521.13642175557
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 284922.84157599986,
        "projectCumulative": 85025.27264975556
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 293426.97780399985,
        "projectCumulative": 93529.40887775554
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 301931.11403199984,
        "projectCumulative": 102033.54510575553
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 310435.2502599998,
        "projectCumulative": 110537.68133375552
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 318939.3864879998,
        "projectCumulative": 119041.81756175551
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 327443.5227159998,
        "projectCumulative": 127545.9537897555
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 335947.6589439998,
        "projectCumulative": 136050.0900177555
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 344451.7951719998,
        "projectCumulative": 144554.22624575548
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 352955.93139999977,
        "projectCumulative": 153058.36247375546
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 361460.06762799976,
        "projectCumulative": 161562.49870175545
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 369964.20385599975,
        "projectCumulative": 170066.63492975544
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 378468.34008399973,
        "projectCumulative": 178570.77115775543
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 386972.4763119997,
        "projectCumulative": 187074.90738575542
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 395476.6125399997,
        "projectCumulative": 195579.0436137554
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 403980.7487679997,
        "projectCumulative": 204083.1798417554
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 412484.8849959997,
        "projectCumulative": 212587.31606975538
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 420989.0212239997,
        "projectCumulative": 221091.45229775537
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 429493.15745199966,
        "projectCumulative": 229595.58852575536
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9004.136228000003,
        "ebit": 6170.802894666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8504.136228000003,
        "cumulative": 437997.29367999965,
        "projectCumulative": 238099.72475375535
      }
    ],
    "matureCash": 8504.136228000003
  }
}