{
  "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": "18",
    "abbr": "IN",
    "name": "Indiana",
    "slug": "indiana",
    "region": "Midwest",
    "population2025": 6973333,
    "population2024": 6934754,
    "populationChange": 38579,
    "populationGrowthPct": 0.5563138937588752,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.34,
        "hourly_mean": 35.05,
        "hourly_p25": 26.75,
        "hourly_p75": 42.32,
        "employment": 4990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 9739
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.91,
        "hourly_mean": 16.42,
        "hourly_p25": 13.77,
        "hourly_p75": 18.07,
        "employment": 26960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10122
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.84,
        "hourly_mean": 13.93,
        "hourly_p25": 11.84,
        "hourly_p75": 15.96,
        "employment": 97290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10127
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.17,
        "hourly_mean": 14.28,
        "hourly_p25": 12.71,
        "hourly_p75": 16.61,
        "employment": 7000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10131
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.31,
        "hourly_mean": 25.91,
        "hourly_p25": 20.75,
        "hourly_p75": 29.64,
        "employment": 2840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10135
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.53,
        "hourly_mean": 17.69,
        "hourly_p25": 14.79,
        "hourly_p75": 19.67,
        "employment": 49220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10137
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.78,
        "hourly_mean": 17.65,
        "hourly_p25": 13.45,
        "hourly_p75": 21.59,
        "employment": 5920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10163
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.8,
        "hourly_mean": 17.35,
        "hourly_p25": 13.87,
        "hourly_p75": 19.91,
        "employment": 7520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10487
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/indiana"
  },
  "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__indiana.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": 34.34
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 16.91
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.84
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.17
      }
    ],
    "hours": 1213.33,
    "wages": 21691.5122,
    "payroll": 25595.984396,
    "fixed": 35095.984396,
    "depreciation": 2833.3333333333335,
    "training": 5062.955877659005,
    "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",
        5062.955877659005
      ]
    ],
    "openingTotal": 200062.955877659,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8168.015604,
    "ebit": 5334.682270666666,
    "breakEvenRevenue": 59264.55895208334,
    "breakEvenUnits": 2279.406113541667,
    "breakEvenDaily": 87.66946590544873,
    "breakEvenUtilization": 0.6088157354545051,
    "utilization": 0.6944444444444444,
    "peakDeficit": 35521.857584,
    "deficitMonth": 4,
    "buffer": 70191.968792,
    "reserve": 105713.826376,
    "funding": 305776.782253659,
    "payback": 36,
    "year1": {
      "revenue": 698308,
      "ebit": -8234.692752000014,
      "cash": 19765.307248000005
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17790.384396,
        "ebit": -20623.717729333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18290.384396,
        "cumulative": -18290.384396,
        "projectCumulative": -218353.340273659
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -11300.784395999995,
        "ebit": -14134.11772933333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11800.784395999995,
        "cumulative": -30091.168791999997,
        "projectCumulative": -230154.124669659
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4811.184396000004,
        "ebit": -7644.517729333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5311.184396000004,
        "cumulative": -35402.353188,
        "projectCumulative": -235465.309065659
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 380.49560400000337,
        "ebit": -2452.83772933333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -119.50439599999663,
        "cumulative": -35521.857584,
        "projectCumulative": -235584.813461659
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 3841.6156039999987,
        "ebit": 1008.2822706666652,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3341.6156039999987,
        "cumulative": -32180.24198,
        "projectCumulative": -232243.197857659
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6437.4556040000025,
        "ebit": 3604.122270666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5937.4556040000025,
        "cumulative": -26242.786375999996,
        "projectCumulative": -226305.742253659
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": -18574.770771999996,
        "projectCumulative": -218637.726649659
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": -10906.755167999996,
        "projectCumulative": -210969.711045659
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": -3238.739563999996,
        "projectCumulative": -203301.695441659
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 4429.276040000004,
        "projectCumulative": -195633.679837659
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 12097.291644000004,
        "projectCumulative": -187965.664233659
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 19765.307248000005,
        "projectCumulative": -180297.648629659
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 27433.322852000005,
        "projectCumulative": -172629.633025659
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 35101.338456000005,
        "projectCumulative": -164961.617421659
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 42769.354060000005,
        "projectCumulative": -157293.601817659
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 50437.369664000005,
        "projectCumulative": -149625.586213659
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 58105.385268000005,
        "projectCumulative": -141957.570609659
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 65773.400872,
        "projectCumulative": -134289.555005659
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 73441.416476,
        "projectCumulative": -126621.539401659
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 81109.43208,
        "projectCumulative": -118953.523797659
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 88777.447684,
        "projectCumulative": -111285.508193659
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 96445.463288,
        "projectCumulative": -103617.492589659
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 104113.478892,
        "projectCumulative": -95949.476985659
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 111781.494496,
        "projectCumulative": -88281.461381659
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 119449.5101,
        "projectCumulative": -80613.445777659
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 127117.525704,
        "projectCumulative": -72945.430173659
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 134785.54130799999,
        "projectCumulative": -65277.41456965901
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 142453.556912,
        "projectCumulative": -57609.398965659
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 150121.57251600001,
        "projectCumulative": -49941.38336165898
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 157789.58812000003,
        "projectCumulative": -42273.36775765897
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 165457.60372400004,
        "projectCumulative": -34605.352153658954
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 173125.61932800006,
        "projectCumulative": -26937.33654965894
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 180793.63493200007,
        "projectCumulative": -19269.320945658925
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 188461.6505360001,
        "projectCumulative": -11601.30534165891
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 196129.6661400001,
        "projectCumulative": -3933.2897376588953
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 203797.68174400012,
        "projectCumulative": 3734.7258663411194
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 211465.69734800013,
        "projectCumulative": 11402.741470341134
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 219133.71295200015,
        "projectCumulative": 19070.75707434115
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 226801.72855600016,
        "projectCumulative": 26738.772678341164
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 234469.74416000018,
        "projectCumulative": 34406.78828234118
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 242137.7597640002,
        "projectCumulative": 42074.80388634119
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 249805.7753680002,
        "projectCumulative": 49742.81949034121
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 257473.79097200022,
        "projectCumulative": 57410.83509434122
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 265141.80657600024,
        "projectCumulative": 65078.85069834124
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 272809.82218000025,
        "projectCumulative": 72746.86630234125
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 280477.83778400026,
        "projectCumulative": 80414.88190634127
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 288145.8533880003,
        "projectCumulative": 88082.89751034128
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 295813.8689920003,
        "projectCumulative": 95750.9131143413
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 303481.8845960003,
        "projectCumulative": 103418.92871834131
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 311149.9002000003,
        "projectCumulative": 111086.94432234133
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 318817.91580400034,
        "projectCumulative": 118754.95992634134
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 326485.93140800035,
        "projectCumulative": 126422.97553034135
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 334153.94701200037,
        "projectCumulative": 134090.99113434137
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 341821.9626160004,
        "projectCumulative": 141759.00673834138
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 349489.9782200004,
        "projectCumulative": 149427.0223423414
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 357157.9938240004,
        "projectCumulative": 157095.0379463414
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 364826.0094280004,
        "projectCumulative": 164763.05355034143
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 372494.02503200044,
        "projectCumulative": 172431.06915434144
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 380162.04063600046,
        "projectCumulative": 180099.08475834146
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8168.015604,
        "ebit": 5334.682270666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7668.015604,
        "cumulative": 387830.0562400005,
        "projectCumulative": 187767.10036234147
      }
    ],
    "matureCash": 7668.015604
  }
}