{
  "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": "17",
    "abbr": "IL",
    "name": "Illinois",
    "slug": "illinois",
    "region": "Midwest",
    "population2025": 12719141,
    "population2024": 12703033,
    "populationChange": 16108,
    "populationGrowthPct": 0.12680436239125292,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.73,
        "hourly_mean": 33.31,
        "hourly_p25": 25.12,
        "hourly_p75": 38.39,
        "employment": 11270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 8957
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.07,
        "hourly_mean": 19,
        "hourly_p25": 17,
        "hourly_p75": 21.64,
        "employment": 53540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9344
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.3,
        "hourly_mean": 16.48,
        "hourly_p25": 15,
        "hourly_p75": 17.31,
        "employment": 127590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9349
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.39,
        "hourly_mean": 17.47,
        "hourly_p25": 15.29,
        "hourly_p75": 18.1,
        "employment": 16250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9353
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.75,
        "hourly_mean": 26.06,
        "hourly_p25": 21,
        "hourly_p75": 30.17,
        "employment": 5090,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9357
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.18,
        "hourly_mean": 19.59,
        "hourly_p25": 17.14,
        "hourly_p75": 21.83,
        "employment": 93760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9359
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.37,
        "hourly_mean": 19.09,
        "hourly_p25": 15,
        "hourly_p75": 19.77,
        "employment": 13190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9385
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 19.49,
        "hourly_p25": 15.29,
        "hourly_p75": 21.85,
        "employment": 16350,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9704
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/illinois"
  },
  "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__illinois.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": 30.73
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.07
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.3
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.39
      }
    ],
    "hours": 1213.33,
    "wages": 23241.4709,
    "payroll": 27424.935662,
    "fixed": 36924.935662,
    "depreciation": 2833.3333333333335,
    "training": 5424.727451624867,
    "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",
        5424.727451624867
      ]
    ],
    "openingTotal": 200424.72745162487,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 6339.0643379999965,
    "ebit": 3505.731004666663,
    "breakEvenRevenue": 62122.29530520834,
    "breakEvenUnits": 2389.319050200321,
    "breakEvenDaily": 91.89688654616619,
    "breakEvenUtilization": 0.6381728232372652,
    "utilization": 0.6944444444444444,
    "peakDeficit": 42837.66264800001,
    "deficitMonth": 4,
    "buffer": 73849.871324,
    "reserve": 116687.53397200002,
    "funding": 317112.2614236249,
    "payback": 47,
    "year1": {
      "revenue": 698308,
      "ebit": -30182.107944000058,
      "cash": -2182.1079440000394
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -19619.335662000005,
        "ebit": -22452.668995333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20119.335662000005,
        "cumulative": -20119.335662000005,
        "projectCumulative": -220544.06311362487
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -13129.735662,
        "ebit": -15963.068995333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -13629.735662,
        "cumulative": -33749.071324000004,
        "projectCumulative": -234173.7987756249
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -6640.135662000008,
        "ebit": -9473.468995333342,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7140.135662000008,
        "cumulative": -40889.20698600001,
        "projectCumulative": -241313.93443762488
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -1448.4556620000003,
        "ebit": -4281.788995333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1948.4556620000003,
        "cumulative": -42837.66264800001,
        "projectCumulative": -243262.39009962487
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 2012.664337999995,
        "ebit": -820.6689953333384,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1512.664337999995,
        "cumulative": -41324.99831000002,
        "projectCumulative": -241749.7257616249
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 4608.504337999999,
        "ebit": 1775.1710046666653,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4108.504337999999,
        "cumulative": -37216.49397200002,
        "projectCumulative": -237641.2214236249
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -31377.429634000022,
        "projectCumulative": -231802.1570856249
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -25538.365296000025,
        "projectCumulative": -225963.0927476249
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -19699.30095800003,
        "projectCumulative": -220124.0284096249
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -13860.236620000032,
        "projectCumulative": -214284.9640716249
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -8021.172282000036,
        "projectCumulative": -208445.89973362492
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": -2182.1079440000394,
        "projectCumulative": -202606.83539562492
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 3656.956393999957,
        "projectCumulative": -196767.77105762492
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 9496.020731999954,
        "projectCumulative": -190928.70671962493
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 15335.08506999995,
        "projectCumulative": -185089.64238162493
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 21174.149407999947,
        "projectCumulative": -179250.57804362493
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 27013.213745999943,
        "projectCumulative": -173411.51370562494
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 32852.27808399994,
        "projectCumulative": -167572.44936762494
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 38691.342421999936,
        "projectCumulative": -161733.38502962494
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 44530.40675999993,
        "projectCumulative": -155894.32069162495
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 50369.47109799993,
        "projectCumulative": -150055.25635362495
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 56208.535435999926,
        "projectCumulative": -144216.19201562495
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 62047.59977399992,
        "projectCumulative": -138377.12767762496
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 67886.66411199991,
        "projectCumulative": -132538.06333962496
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 73725.72844999991,
        "projectCumulative": -126698.99900162496
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 79564.7927879999,
        "projectCumulative": -120859.93466362497
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 85403.8571259999,
        "projectCumulative": -115020.87032562497
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 91242.9214639999,
        "projectCumulative": -109181.80598762498
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 97081.9858019999,
        "projectCumulative": -103342.74164962498
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 102921.05013999989,
        "projectCumulative": -97503.67731162498
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 108760.11447799989,
        "projectCumulative": -91664.61297362499
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 114599.17881599988,
        "projectCumulative": -85825.54863562499
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 120438.24315399988,
        "projectCumulative": -79986.484297625
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 126277.30749199988,
        "projectCumulative": -74147.419959625
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 132116.37182999987,
        "projectCumulative": -68308.355621625
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 137955.43616799987,
        "projectCumulative": -62469.291283625
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 143794.50050599987,
        "projectCumulative": -56630.22694562501
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 149633.56484399986,
        "projectCumulative": -50791.16260762501
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 155472.62918199986,
        "projectCumulative": -44952.098269625014
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 161311.69351999986,
        "projectCumulative": -39113.03393162502
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 167150.75785799985,
        "projectCumulative": -33273.96959362502
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 172989.82219599985,
        "projectCumulative": -27434.905255625024
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 178828.88653399984,
        "projectCumulative": -21595.840917625028
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 184667.95087199984,
        "projectCumulative": -15756.776579625031
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 190507.01520999984,
        "projectCumulative": -9917.712241625035
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 196346.07954799983,
        "projectCumulative": -4078.6479036250385
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 202185.14388599983,
        "projectCumulative": 1760.416434374958
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 208024.20822399983,
        "projectCumulative": 7599.4807723749545
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 213863.27256199982,
        "projectCumulative": 13438.545110374951
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 219702.33689999982,
        "projectCumulative": 19277.609448374948
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 225541.40123799982,
        "projectCumulative": 25116.673786374944
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 231380.4655759998,
        "projectCumulative": 30955.73812437494
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 237219.5299139998,
        "projectCumulative": 36794.80246237494
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 243058.5942519998,
        "projectCumulative": 42633.86680037493
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 248897.6585899998,
        "projectCumulative": 48472.93113837493
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 254736.7229279998,
        "projectCumulative": 54311.99547637493
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 260575.7872659998,
        "projectCumulative": 60151.05981437492
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 266414.8516039998,
        "projectCumulative": 65990.12415237492
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 272253.91594199976,
        "projectCumulative": 71829.18849037489
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6339.0643379999965,
        "ebit": 3505.731004666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5839.0643379999965,
        "cumulative": 278092.9802799998,
        "projectCumulative": 77668.25282837491
      }
    ],
    "matureCash": 5839.0643379999965
  }
}