{
  "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": "20",
    "abbr": "KS",
    "name": "Kansas",
    "slug": "kansas",
    "region": "Midwest",
    "population2025": 2977220,
    "population2024": 2965252,
    "populationChange": 11968,
    "populationGrowthPct": 0.40360819249090074,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.81,
        "hourly_mean": 35.81,
        "hourly_p25": 27.05,
        "hourly_p75": 41.44,
        "employment": 1540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11264
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.89,
        "hourly_mean": 16.78,
        "hourly_p25": 14.27,
        "hourly_p75": 18,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11606
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.26,
        "hourly_mean": 13.07,
        "hourly_p25": 11.05,
        "hourly_p75": 14.07,
        "employment": 47140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11610
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.49,
        "hourly_mean": 13.94,
        "hourly_p25": 11.03,
        "hourly_p75": 16.55,
        "employment": 2480,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11614
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.93,
        "hourly_mean": 25.74,
        "hourly_p25": 20.7,
        "hourly_p75": 29.45,
        "employment": 1570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11617
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.58,
        "hourly_mean": 16.8,
        "hourly_p25": 14.44,
        "hourly_p75": 18.01,
        "employment": 17220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11619
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.28,
        "hourly_mean": 19.22,
        "hourly_p25": 12.83,
        "hourly_p75": 23.08,
        "employment": 2190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11639
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.96,
        "hourly_mean": 18.02,
        "hourly_p25": 15.28,
        "hourly_p75": 20.55,
        "employment": 6410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 11930
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/kansas"
  },
  "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__kansas.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 33.81
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 16.89
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.26
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.49
      }
    ],
    "hours": 1213.33,
    "wages": 21208.607300000003,
    "payroll": 25026.156614000003,
    "fixed": 34526.15661400001,
    "depreciation": 2833.3333333333335,
    "training": 4950.242380358189,
    "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",
        4950.242380358189
      ]
    ],
    "openingTotal": 199950.2423803582,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8737.843385999993,
    "ebit": 5904.510052666659,
    "breakEvenRevenue": 58374.203042708345,
    "breakEvenUnits": 2245.1616554887823,
    "breakEvenDaily": 86.35237136495317,
    "breakEvenUtilization": 0.5996692455899526,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33692.86984200002,
    "deficitMonth": 3,
    "buffer": 69052.31322800001,
    "reserve": 102745.18307000003,
    "funding": 302695.4254503582,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -1396.7593680000955,
      "cash": 26603.24063199992
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17220.55661400001,
        "ebit": -20053.88994733334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17720.55661400001,
        "cumulative": -17720.55661400001,
        "projectCumulative": -217670.7989943582
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10730.956614000002,
        "ebit": -13564.289947333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11230.956614000002,
        "cumulative": -28951.51322800001,
        "projectCumulative": -228901.7556083582
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4241.356614000011,
        "ebit": -7074.689947333345,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4741.356614000011,
        "cumulative": -33692.86984200002,
        "projectCumulative": -233643.1122223582
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 950.3233859999964,
        "ebit": -1883.009947333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 450.3233859999964,
        "cumulative": -33242.546456000026,
        "projectCumulative": -233192.78883635823
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4411.443385999992,
        "ebit": 1578.1100526666582,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3911.4433859999917,
        "cumulative": -29331.103070000034,
        "projectCumulative": -229281.34545035823
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7007.2833859999955,
        "ebit": 4173.950052666662,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6507.2833859999955,
        "cumulative": -22823.81968400004,
        "projectCumulative": -222774.06206435824
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": -14585.976298000045,
        "projectCumulative": -214536.21867835824
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": -6348.132912000052,
        "projectCumulative": -206298.37529235825
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 1889.7104739999413,
        "projectCumulative": -198060.53190635826
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 10127.553859999935,
        "projectCumulative": -189822.68852035826
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 18365.397245999928,
        "projectCumulative": -181584.84513435827
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 26603.24063199992,
        "projectCumulative": -173347.00174835828
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 34841.084017999914,
        "projectCumulative": -165109.15836235828
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 43078.92740399991,
        "projectCumulative": -156871.3149763583
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 51316.7707899999,
        "projectCumulative": -148633.4715903583
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 59554.61417599989,
        "projectCumulative": -140395.6282043583
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 67792.45756199988,
        "projectCumulative": -132157.7848183583
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 76030.30094799987,
        "projectCumulative": -123919.94143235832
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 84268.14433399987,
        "projectCumulative": -115682.09804635833
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 92505.98771999986,
        "projectCumulative": -107444.25466035833
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 100743.83110599985,
        "projectCumulative": -99206.41127435834
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 108981.67449199985,
        "projectCumulative": -90968.56788835835
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 117219.51787799984,
        "projectCumulative": -82730.72450235835
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 125457.36126399983,
        "projectCumulative": -74492.88111635836
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 133695.20464999983,
        "projectCumulative": -66255.03773035837
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 141933.04803599982,
        "projectCumulative": -58017.19434435837
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 150170.8914219998,
        "projectCumulative": -49779.35095835838
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 158408.7348079998,
        "projectCumulative": -41541.50757235839
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 166646.5781939998,
        "projectCumulative": -33303.66418635839
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 174884.4215799998,
        "projectCumulative": -25065.8208003584
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 183122.26496599978,
        "projectCumulative": -16827.977414358407
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 191360.10835199978,
        "projectCumulative": -8590.134028358414
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 199597.95173799977,
        "projectCumulative": -352.2906423584209
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 207835.79512399976,
        "projectCumulative": 7885.552743641572
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 216073.63850999976,
        "projectCumulative": 16123.396129641565
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 224311.48189599975,
        "projectCumulative": 24361.23951564156
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 232549.32528199974,
        "projectCumulative": 32599.082901641552
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 240787.16866799974,
        "projectCumulative": 40836.926287641545
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 249025.01205399973,
        "projectCumulative": 49074.76967364154
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 257262.85543999972,
        "projectCumulative": 57312.61305964153
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 265500.69882599975,
        "projectCumulative": 65550.45644564155
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 273738.54221199977,
        "projectCumulative": 73788.29983164158
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 281976.3855979998,
        "projectCumulative": 82026.1432176416
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 290214.2289839998,
        "projectCumulative": 90263.98660364162
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 298452.07236999983,
        "projectCumulative": 98501.82998964164
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 306689.91575599986,
        "projectCumulative": 106739.67337564167
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 314927.7591419999,
        "projectCumulative": 114977.51676164169
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 323165.6025279999,
        "projectCumulative": 123215.36014764171
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 331403.4459139999,
        "projectCumulative": 131453.20353364173
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 339641.28929999995,
        "projectCumulative": 139691.04691964175
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 347879.13268599997,
        "projectCumulative": 147928.89030564178
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 356116.976072,
        "projectCumulative": 156166.7336916418
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 364354.819458,
        "projectCumulative": 164404.57707764182
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 372592.66284400003,
        "projectCumulative": 172642.42046364184
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 380830.50623000006,
        "projectCumulative": 180880.26384964187
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 389068.3496160001,
        "projectCumulative": 189118.1072356419
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 397306.1930020001,
        "projectCumulative": 197355.9506216419
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 405544.0363880001,
        "projectCumulative": 205593.79400764193
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 413781.87977400015,
        "projectCumulative": 213831.63739364195
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8737.843385999993,
        "ebit": 5904.510052666659,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8237.843385999993,
        "cumulative": 422019.72316000017,
        "projectCumulative": 222069.48077964198
      }
    ],
    "matureCash": 8237.843385999993
  }
}