{
  "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": "19",
    "abbr": "IA",
    "name": "Iowa",
    "slug": "iowa",
    "region": "Midwest",
    "population2025": 3238387,
    "population2024": 3230454,
    "populationChange": 7933,
    "populationGrowthPct": 0.24556919863276683,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 32.07,
        "hourly_mean": 33.63,
        "hourly_p25": 25.41,
        "hourly_p75": 37.43,
        "employment": 1760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10523
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.15,
        "hourly_mean": 17.16,
        "hourly_p25": 14.6,
        "hourly_p75": 18.36,
        "employment": 12270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10887
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.65,
        "hourly_mean": 13.91,
        "hourly_p25": 12.57,
        "hourly_p75": 16.08,
        "employment": 40290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10892
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.09,
        "hourly_mean": 14.01,
        "hourly_p25": 12.61,
        "hourly_p75": 16.22,
        "employment": 3290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10896
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.69,
        "hourly_mean": 23.8,
        "hourly_p25": 18.77,
        "hourly_p75": 27.94,
        "employment": 2000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10900
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.01,
        "hourly_mean": 17.64,
        "hourly_p25": 14.56,
        "hourly_p75": 19.99,
        "employment": 23960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10902
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.17,
        "hourly_mean": 19.43,
        "hourly_p25": 14.27,
        "hourly_p75": 23.36,
        "employment": 2930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 10928
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.27,
        "hourly_mean": 17.33,
        "hourly_p25": 14.79,
        "hourly_p75": 17.96,
        "employment": 4190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11230
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/iowa"
  },
  "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__iowa.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": 32.07
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.15
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.65
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.09
      }
    ],
    "hours": 1213.33,
    "wages": 21302.2131,
    "payroll": 25136.611458,
    "fixed": 34636.611458,
    "depreciation": 2833.3333333333335,
    "training": 4972.090651282009,
    "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",
        4972.090651282009
      ]
    ],
    "openingTotal": 199972.09065128202,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8627.388542,
    "ebit": 5794.055208666667,
    "breakEvenRevenue": 58546.78873645834,
    "breakEvenUnits": 2251.799566786859,
    "breakEvenDaily": 86.60767564564843,
    "breakEvenUtilization": 0.6014421919836697,
    "utilization": 0.6944444444444444,
    "peakDeficit": 34024.234374,
    "deficitMonth": 3,
    "buffer": 69273.222916,
    "reserve": 103297.45728999999,
    "funding": 303269.54794128204,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -2722.2174960000066,
      "cash": 25277.78250400001
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17331.011458,
        "ebit": -20164.344791333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17831.011458,
        "cumulative": -17831.011458,
        "projectCumulative": -217803.10210928202
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10841.411457999995,
        "ebit": -13674.744791333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11341.411457999995,
        "cumulative": -29172.422915999996,
        "projectCumulative": -229144.513567282
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4351.811458000004,
        "ebit": -7185.144791333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4851.811458000004,
        "cumulative": -34024.234374,
        "projectCumulative": -233996.325025282
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 839.8685420000038,
        "ebit": -1993.4647913333297,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 339.8685420000038,
        "cumulative": -33684.365831999996,
        "projectCumulative": -233656.45648328203
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4300.988541999999,
        "ebit": 1467.6552086666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3800.988541999999,
        "cumulative": -29883.377289999997,
        "projectCumulative": -229855.46794128203
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6896.828542000003,
        "ebit": 4063.4952086666694,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6396.828542000003,
        "cumulative": -23486.548747999994,
        "projectCumulative": -223458.63939928202
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": -15359.160205999993,
        "projectCumulative": -215331.25085728202
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": -7231.771663999993,
        "projectCumulative": -207203.86231528202
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 895.616878000008,
        "projectCumulative": -199076.47377328202
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 9023.005420000009,
        "projectCumulative": -190949.08523128202
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 17150.39396200001,
        "projectCumulative": -182821.69668928202
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 25277.78250400001,
        "projectCumulative": -174694.30814728202
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 33405.17104600001,
        "projectCumulative": -166566.91960528202
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 41532.55958800001,
        "projectCumulative": -158439.53106328202
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 49659.94813000001,
        "projectCumulative": -150312.14252128202
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 57787.33667200001,
        "projectCumulative": -142184.75397928202
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 65914.725214,
        "projectCumulative": -134057.36543728202
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 74042.113756,
        "projectCumulative": -125929.97689528202
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 82169.502298,
        "projectCumulative": -117802.58835328202
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 90296.89084000001,
        "projectCumulative": -109675.19981128201
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 98424.27938200001,
        "projectCumulative": -101547.81126928201
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 106551.66792400001,
        "projectCumulative": -93420.42272728201
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 114679.05646600001,
        "projectCumulative": -85293.03418528201
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 122806.44500800001,
        "projectCumulative": -77165.64564328201
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 130933.83355000001,
        "projectCumulative": -69038.25710128201
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 139061.222092,
        "projectCumulative": -60910.86855928201
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 147188.610634,
        "projectCumulative": -52783.48001728201
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 155315.999176,
        "projectCumulative": -44656.09147528201
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 163443.387718,
        "projectCumulative": -36528.70293328201
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 171570.77626,
        "projectCumulative": -28401.31439128201
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 179698.164802,
        "projectCumulative": -20273.925849282008
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 187825.553344,
        "projectCumulative": -12146.537307282008
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 195952.94188600002,
        "projectCumulative": -4019.148765282007
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 204080.33042800002,
        "projectCumulative": 4108.239776717994
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 212207.71897000002,
        "projectCumulative": 12235.628318717994
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 220335.10751200002,
        "projectCumulative": 20363.016860717995
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 228462.49605400002,
        "projectCumulative": 28490.405402717995
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 236589.88459600002,
        "projectCumulative": 36617.793944717996
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 244717.27313800002,
        "projectCumulative": 44745.182486718
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 252844.66168000002,
        "projectCumulative": 52872.571028718
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 260972.05022200002,
        "projectCumulative": 60999.959570718
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 269099.438764,
        "projectCumulative": 69127.348112718
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 277226.82730600005,
        "projectCumulative": 77254.73665471803
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 285354.215848,
        "projectCumulative": 85382.125196718
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 293481.60439,
        "projectCumulative": 93509.51373871797
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 301608.99293199996,
        "projectCumulative": 101636.90228071794
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 309736.38147399994,
        "projectCumulative": 109764.29082271791
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 317863.7700159999,
        "projectCumulative": 117891.67936471789
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 325991.1585579999,
        "projectCumulative": 126019.06790671786
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 334118.54709999985,
        "projectCumulative": 134146.45644871783
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 342245.9356419998,
        "projectCumulative": 142273.8449907178
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 350373.3241839998,
        "projectCumulative": 150401.23353271777
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 358500.71272599977,
        "projectCumulative": 158528.62207471774
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 366628.10126799974,
        "projectCumulative": 166656.01061671771
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 374755.4898099997,
        "projectCumulative": 174783.3991587177
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 382882.8783519997,
        "projectCumulative": 182910.78770071766
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 391010.26689399965,
        "projectCumulative": 191038.17624271763
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 399137.6554359996,
        "projectCumulative": 199165.5647847176
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 407265.0439779996,
        "projectCumulative": 207292.95332671757
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8627.388542,
        "ebit": 5794.055208666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8127.388542000001,
        "cumulative": 415392.43251999957,
        "projectCumulative": 215420.34186871754
      }
    ],
    "matureCash": 8127.388542000001
  }
}