{
  "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": "15",
    "abbr": "HI",
    "name": "Hawaii",
    "slug": "hawaii",
    "region": "West",
    "population2025": 1432820,
    "population2024": 1434952,
    "populationChange": -2132,
    "populationGrowthPct": -0.14857639837430048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 42.21,
        "hourly_mean": 43.68,
        "hourly_p25": 29.65,
        "hourly_p75": 50.28,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 7721
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.84,
        "hourly_mean": 22.64,
        "hourly_p25": 17.91,
        "hourly_p75": 26.71,
        "employment": 11090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8016
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.22,
        "hourly_p25": 14.64,
        "hourly_p75": 18.03,
        "employment": 24130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8021
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 18.14,
        "hourly_mean": 19.92,
        "hourly_p25": 15.5,
        "hourly_p75": 23.39,
        "employment": 4520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8025
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.39,
        "hourly_mean": 29.51,
        "hourly_p25": 23.96,
        "hourly_p75": 34.75,
        "employment": 1500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8029
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.13,
        "hourly_mean": 19.44,
        "hourly_p25": 14.94,
        "hourly_p75": 22.51,
        "employment": 11230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8031
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.85,
        "hourly_mean": 22.08,
        "hourly_p25": 14.26,
        "hourly_p75": 27.09,
        "employment": 930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8047
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.06,
        "hourly_mean": 19.11,
        "hourly_p25": 16.97,
        "hourly_p75": 20.05,
        "employment": 1180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8265
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/hawaii"
  },
  "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__hawaii.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": 42.21
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21.84
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.95
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 18.14
      }
    ],
    "hours": 1213.33,
    "wages": 27226.0193,
    "payroll": 32126.702773999998,
    "fixed": 41626.702774,
    "depreciation": 2833.3333333333335,
    "training": 6354.749874939217,
    "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",
        6354.749874939217
      ]
    ],
    "openingTotal": 201354.7498749392,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 1637.2972260000024,
    "ebit": -1196.036107333331,
    "breakEvenRevenue": 69468.80641770833,
    "breakEvenUnits": 2671.877169911859,
    "breakEvenDaily": 102.76450653507149,
    "breakEvenUtilization": 0.713642406493552,
    "utilization": 0.6944444444444444,
    "peakDeficit": 65427.09664399998,
    "deficitMonth": 6,
    "buffer": 83253.405548,
    "reserve": 148680.50219199999,
    "funding": 350035.2520669392,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -86603.31328799998,
      "cash": -58603.31328799997
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -24321.102774,
        "ebit": -27154.43610733333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -24821.102774,
        "cumulative": -24821.102774,
        "projectCumulative": -226175.8526489392
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -17831.502773999993,
        "ebit": -20664.836107333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18331.502773999993,
        "cumulative": -43152.60554799999,
        "projectCumulative": -244507.3554229392
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -11341.902774000002,
        "ebit": -14175.236107333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11841.902774000002,
        "cumulative": -54994.508321999994,
        "projectCumulative": -256349.2581969392
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -6150.222773999994,
        "ebit": -8983.556107333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6650.222773999994,
        "cumulative": -61644.73109599999,
        "projectCumulative": -262999.4809709392
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -2689.102773999999,
        "ebit": -5522.436107333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3189.102773999999,
        "cumulative": -64833.83386999999,
        "projectCumulative": -266188.5837449392
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": -93.26277399999526,
        "ebit": -2926.5961073333287,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -593.2627739999953,
        "cumulative": -65427.09664399998,
        "projectCumulative": -266781.8465189392
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -64289.79941799998,
        "projectCumulative": -265644.5492929392
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -63152.50219199998,
        "projectCumulative": -264507.2520669392
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -62015.204965999976,
        "projectCumulative": -263369.9548409392
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -60877.90773999997,
        "projectCumulative": -262232.6576149392
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -59740.61051399997,
        "projectCumulative": -261095.36038893918
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -58603.31328799997,
        "projectCumulative": -259958.0631629392
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -57466.016061999966,
        "projectCumulative": -258820.76593693916
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -56328.71883599996,
        "projectCumulative": -257683.46871093917
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -55191.42160999996,
        "projectCumulative": -256546.17148493917
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -54054.12438399996,
        "projectCumulative": -255408.87425893918
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -52916.82715799996,
        "projectCumulative": -254271.57703293918
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -51779.529931999954,
        "projectCumulative": -253134.27980693916
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -50642.23270599995,
        "projectCumulative": -251996.98258093916
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -49504.93547999995,
        "projectCumulative": -250859.68535493917
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -48367.63825399995,
        "projectCumulative": -249722.38812893914
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -47230.341027999944,
        "projectCumulative": -248585.09090293915
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -46093.04380199994,
        "projectCumulative": -247447.79367693915
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -44955.74657599994,
        "projectCumulative": -246310.49645093916
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -43818.44934999994,
        "projectCumulative": -245173.19922493916
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -42681.152123999935,
        "projectCumulative": -244035.90199893914
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -41543.85489799993,
        "projectCumulative": -242898.60477293914
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -40406.55767199993,
        "projectCumulative": -241761.30754693915
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -39269.26044599993,
        "projectCumulative": -240624.01032093912
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -38131.963219999925,
        "projectCumulative": -239486.71309493913
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -36994.66599399992,
        "projectCumulative": -238349.41586893913
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -35857.36876799992,
        "projectCumulative": -237212.11864293914
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -34720.07154199992,
        "projectCumulative": -236074.82141693914
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -33582.774315999915,
        "projectCumulative": -234937.52419093912
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -32445.477089999913,
        "projectCumulative": -233800.22696493912
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -31308.17986399991,
        "projectCumulative": -232662.92973893913
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -30170.88263799991,
        "projectCumulative": -231525.6325129391
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -29033.585411999906,
        "projectCumulative": -230388.3352869391
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -27896.288185999903,
        "projectCumulative": -229251.0380609391
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -26758.9909599999,
        "projectCumulative": -228113.74083493912
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -25621.6937339999,
        "projectCumulative": -226976.44360893912
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -24484.396507999896,
        "projectCumulative": -225839.1463829391
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -23347.099281999894,
        "projectCumulative": -224701.8491569391
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -22209.80205599989,
        "projectCumulative": -223564.5519309391
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -21072.50482999989,
        "projectCumulative": -222427.25470493909
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -19935.207603999886,
        "projectCumulative": -221289.9574789391
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -18797.910377999884,
        "projectCumulative": -220152.6602529391
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -17660.61315199988,
        "projectCumulative": -219015.3630269391
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -16523.31592599988,
        "projectCumulative": -217878.0658009391
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -15386.018699999877,
        "projectCumulative": -216740.76857493908
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -14248.721473999874,
        "projectCumulative": -215603.47134893909
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -13111.424247999872,
        "projectCumulative": -214466.1741229391
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -11974.12702199987,
        "projectCumulative": -213328.87689693907
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -10836.829795999867,
        "projectCumulative": -212191.57967093907
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -9699.532569999865,
        "projectCumulative": -211054.28244493908
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -8562.235343999862,
        "projectCumulative": -209916.98521893908
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -7424.93811799986,
        "projectCumulative": -208779.68799293909
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -6287.640891999858,
        "projectCumulative": -207642.39076693906
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -5150.343665999855,
        "projectCumulative": -206505.09354093907
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1637.2972260000024,
        "ebit": -1196.036107333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1137.2972260000024,
        "cumulative": -4013.0464399998527,
        "projectCumulative": -205367.79631493907
      }
    ],
    "matureCash": 1137.2972260000024
  }
}