{
  "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": "16",
    "abbr": "ID",
    "name": "Idaho",
    "slug": "idaho",
    "region": "West",
    "population2025": 2029733,
    "population2024": 2000872,
    "populationChange": 28861,
    "populationGrowthPct": 1.4424211043984725,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.72,
        "hourly_mean": 35.51,
        "hourly_p25": 26.44,
        "hourly_p75": 44.53,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8297
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.52,
        "hourly_mean": 17.77,
        "hourly_p25": 14.35,
        "hourly_p75": 20.41,
        "employment": 8130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8622
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 13.76,
        "hourly_p25": 10.94,
        "hourly_p75": 15.96,
        "employment": 25810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8626
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.39,
        "hourly_mean": 15.17,
        "hourly_p25": 12,
        "hourly_p75": 18.25,
        "employment": 2730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8630
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.27,
        "hourly_mean": 24.66,
        "hourly_p25": 20.3,
        "hourly_p75": 28.02,
        "employment": 1220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8633
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.36,
        "hourly_mean": 18.01,
        "hourly_p25": 15.5,
        "hourly_p75": 19,
        "employment": 10800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8635
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.06,
        "hourly_mean": 17.18,
        "hourly_p25": 13.21,
        "hourly_p75": 18.13,
        "employment": 2250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8652
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.13,
        "hourly_mean": 17.24,
        "hourly_p25": 14.53,
        "hourly_p75": 19.42,
        "employment": 2840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8923
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/idaho"
  },
  "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__idaho.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": 33.72
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.52
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.91
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.39
      }
    ],
    "hours": 1213.33,
    "wages": 21912.6876,
    "payroll": 25856.971368,
    "fixed": 35356.971368,
    "depreciation": 2833.3333333333335,
    "training": 5114.579816142352,
    "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",
        5114.579816142352
      ]
    ],
    "openingTotal": 200114.57981614236,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7907.028632000001,
    "ebit": 5073.695298666667,
    "breakEvenRevenue": 59672.351095833335,
    "breakEvenUnits": 2295.0904267628207,
    "breakEvenDaily": 88.27270872164695,
    "breakEvenUtilization": 0.6130049216781038,
    "utilization": 0.6944444444444444,
    "peakDeficit": 36565.80547199999,
    "deficitMonth": 4,
    "buffer": 70713.942736,
    "reserve": 107279.74820799999,
    "funding": 307394.32802414236,
    "payback": 37,
    "year1": {
      "revenue": 698308,
      "ebit": -11366.536416,
      "cash": 16633.46358400002
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18051.371368,
        "ebit": -20884.704701333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18551.371368,
        "cumulative": -18551.371368,
        "projectCumulative": -218665.95118414235
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -11561.771367999994,
        "ebit": -14395.104701333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12061.771367999994,
        "cumulative": -30613.142735999994,
        "projectCumulative": -230727.72255214234
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5072.171368000003,
        "ebit": -7905.504701333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5572.171368000003,
        "cumulative": -36185.314104,
        "projectCumulative": -236299.89392014235
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 119.50863200000458,
        "ebit": -2713.824701333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -380.4913679999954,
        "cumulative": -36565.80547199999,
        "projectCumulative": -236680.38528814237
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 3580.628632,
        "ebit": 747.2952986666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3080.628632,
        "cumulative": -33485.17683999999,
        "projectCumulative": -233599.75665614236
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6176.468632000004,
        "ebit": 3343.13529866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5676.468632000004,
        "cumulative": -27808.70820799999,
        "projectCumulative": -227923.28802414236
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": -20401.679575999988,
        "projectCumulative": -220516.25939214235
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": -12994.650943999986,
        "projectCumulative": -213109.23076014235
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": -5587.622311999985,
        "projectCumulative": -205702.20212814235
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 1819.4063200000164,
        "projectCumulative": -198295.17349614235
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 9226.434952000018,
        "projectCumulative": -190888.14486414235
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 16633.46358400002,
        "projectCumulative": -183481.11623214235
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 24040.49221600002,
        "projectCumulative": -176074.08760014235
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 31447.520848000022,
        "projectCumulative": -168667.05896814234
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 38854.54948000002,
        "projectCumulative": -161260.03033614234
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 46261.578112000025,
        "projectCumulative": -153853.00170414234
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 53668.606744000026,
        "projectCumulative": -146445.97307214234
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 61075.63537600003,
        "projectCumulative": -139038.94444014234
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 68482.66400800002,
        "projectCumulative": -131631.91580814234
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 75889.69264000002,
        "projectCumulative": -124224.88717614234
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 83296.72127200002,
        "projectCumulative": -116817.85854414233
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 90703.74990400003,
        "projectCumulative": -109410.82991214233
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 98110.77853600003,
        "projectCumulative": -102003.80128014233
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 105517.80716800003,
        "projectCumulative": -94596.77264814233
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 112924.83580000003,
        "projectCumulative": -87189.74401614233
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 120331.86443200003,
        "projectCumulative": -79782.71538414233
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 127738.89306400003,
        "projectCumulative": -72375.68675214233
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 135145.92169600003,
        "projectCumulative": -64968.658120142325
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 142552.95032800004,
        "projectCumulative": -57561.629488142324
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 149959.97896000004,
        "projectCumulative": -50154.60085614232
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 157367.00759200004,
        "projectCumulative": -42747.57222414232
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 164774.03622400004,
        "projectCumulative": -35340.54359214232
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 172181.06485600004,
        "projectCumulative": -27933.514960142318
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 179588.09348800004,
        "projectCumulative": -20526.486328142317
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 186995.12212000004,
        "projectCumulative": -13119.457696142315
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 194402.15075200005,
        "projectCumulative": -5712.429064142314
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 201809.17938400005,
        "projectCumulative": 1694.5995678576874
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 209216.20801600005,
        "projectCumulative": 9101.628199857689
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 216623.23664800005,
        "projectCumulative": 16508.65683185769
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 224030.26528000005,
        "projectCumulative": 23915.68546385769
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 231437.29391200005,
        "projectCumulative": 31322.714095857693
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 238844.32254400005,
        "projectCumulative": 38729.742727857694
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 246251.35117600005,
        "projectCumulative": 46136.771359857696
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 253658.37980800006,
        "projectCumulative": 53543.7999918577
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 261065.40844000006,
        "projectCumulative": 60950.8286238577
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 268472.43707200006,
        "projectCumulative": 68357.8572558577
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 275879.4657040001,
        "projectCumulative": 75764.88588785773
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 283286.49433600006,
        "projectCumulative": 83171.9145198577
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 290693.52296800003,
        "projectCumulative": 90578.94315185767
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 298100.5516,
        "projectCumulative": 97985.97178385765
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 305507.580232,
        "projectCumulative": 105393.00041585762
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 312914.60886399995,
        "projectCumulative": 112800.02904785759
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 320321.6374959999,
        "projectCumulative": 120207.05767985756
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 327728.6661279999,
        "projectCumulative": 127614.08631185754
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 335135.69475999987,
        "projectCumulative": 135021.1149438575
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 342542.72339199984,
        "projectCumulative": 142428.14357585748
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 349949.7520239998,
        "projectCumulative": 149835.17220785745
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 357356.7806559998,
        "projectCumulative": 157242.20083985743
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 364763.80928799976,
        "projectCumulative": 164649.2294718574
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7907.028632000001,
        "ebit": 5073.695298666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7407.028632000001,
        "cumulative": 372170.8379199997,
        "projectCumulative": 172056.25810385737
      }
    ],
    "matureCash": 7407.028632000001
  }
}