{
  "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": "22",
    "abbr": "LA",
    "name": "Louisiana",
    "slug": "louisiana",
    "region": "South",
    "population2025": 4618189,
    "population2024": 4614878,
    "populationChange": 3311,
    "populationGrowthPct": 0.07174620867551607,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.52,
        "hourly_mean": 32.29,
        "hourly_p25": 22.58,
        "hourly_p75": 37.5,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 12697
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 13.97,
        "hourly_mean": 14.73,
        "hourly_p25": 12.43,
        "hourly_p75": 17.29,
        "employment": 14910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13041
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.96,
        "hourly_mean": 11.82,
        "hourly_p25": 10.47,
        "hourly_p75": 12.83,
        "employment": 45720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13046
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.71,
        "hourly_mean": 12.48,
        "hourly_p25": 10.5,
        "hourly_p75": 14.08,
        "employment": 4210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13050
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 18.58,
        "hourly_mean": 20.59,
        "hourly_p25": 14.69,
        "hourly_p75": 23.36,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13054
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.91,
        "hourly_mean": 14.56,
        "hourly_p25": 11.31,
        "hourly_p75": 16.59,
        "employment": 27610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13056
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 12.51,
        "hourly_mean": 13.27,
        "hourly_p25": 11.09,
        "hourly_p75": 14.2,
        "employment": 2720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13080
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.27,
        "hourly_mean": 14.59,
        "hourly_p25": 11.16,
        "hourly_p75": 16.08,
        "employment": 4140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/louisiana"
  },
  "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__louisiana.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": 29.52
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 13.97
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 10.96
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 12.71
      }
    ],
    "hours": 1213.33,
    "wages": 18131.2616,
    "payroll": 21394.888688,
    "fixed": 30894.888688,
    "depreciation": 2833.3333333333335,
    "training": 4231.9676305044795,
    "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",
        4231.9676305044795
      ]
    ],
    "openingTotal": 199231.96763050448,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 12369.111312,
    "ebit": 9535.777978666667,
    "breakEvenRevenue": 52700.34690833333,
    "breakEvenUnits": 2026.9364195512821,
    "breakEvenDaily": 77.9590930596647,
    "breakEvenUtilization": 0.5413825906921159,
    "utilization": 0.6944444444444444,
    "peakDeficit": 22799.066064,
    "deficitMonth": 3,
    "buffer": 61789.777376,
    "reserve": 84588.84344,
    "funding": 283820.8110705045,
    "payback": 23,
    "year1": {
      "revenue": 698308,
      "ebit": 42178.455744000006,
      "cash": 70178.455744
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -13589.288688,
        "ebit": -16422.622021333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14089.288688,
        "cumulative": -14089.288688,
        "projectCumulative": -213321.2563185045
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -7099.688687999995,
        "ebit": -9933.022021333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7599.688687999995,
        "cumulative": -21688.977375999995,
        "projectCumulative": -220920.94500650448
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -610.0886880000035,
        "ebit": -3443.422021333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1110.0886880000035,
        "cumulative": -22799.066064,
        "projectCumulative": -222031.03369450447
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 4581.591312000004,
        "ebit": 1748.2579786666706,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4081.591312000004,
        "cumulative": -18717.474751999995,
        "projectCumulative": -217949.44238250447
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 8042.711311999999,
        "ebit": 5209.3779786666655,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7542.711311999999,
        "cumulative": -11174.763439999995,
        "projectCumulative": -210406.73107050447
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 10638.551312000003,
        "ebit": 7805.217978666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10138.551312000003,
        "cumulative": -1036.212127999992,
        "projectCumulative": -200268.17975850447
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 10832.899184000009,
        "projectCumulative": -188399.06844650448
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 22702.01049600001,
        "projectCumulative": -176529.95713450448
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 34571.12180800001,
        "projectCumulative": -164660.8458225045
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 46440.23312000001,
        "projectCumulative": -152791.73451050447
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 58309.34443200001,
        "projectCumulative": -140922.62319850447
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 70178.455744,
        "projectCumulative": -129053.51188650448
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 82047.567056,
        "projectCumulative": -117184.40057450449
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 93916.678368,
        "projectCumulative": -105315.28926250449
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 105785.78967999999,
        "projectCumulative": -93446.1779505045
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 117654.90099199998,
        "projectCumulative": -81577.0666385045
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 129524.01230399997,
        "projectCumulative": -69707.95532650451
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 141393.12361599997,
        "projectCumulative": -57838.84401450452
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 153262.23492799996,
        "projectCumulative": -45969.73270250452
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 165131.34623999996,
        "projectCumulative": -34100.62139050453
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 177000.45755199995,
        "projectCumulative": -22231.510078504536
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 188869.56886399994,
        "projectCumulative": -10362.398766504542
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 200738.68017599994,
        "projectCumulative": 1506.7125454954512
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 212607.79148799993,
        "projectCumulative": 13375.823857495445
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 224476.90279999992,
        "projectCumulative": 25244.93516949544
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 236346.01411199992,
        "projectCumulative": 37114.04648149543
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 248215.1254239999,
        "projectCumulative": 48983.157793495426
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 260084.2367359999,
        "projectCumulative": 60852.26910549542
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 271953.3480479999,
        "projectCumulative": 72721.38041749541
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 283822.4593599999,
        "projectCumulative": 84590.49172949544
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 295691.57067199994,
        "projectCumulative": 96459.60304149546
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 307560.68198399997,
        "projectCumulative": 108328.71435349548
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 319429.793296,
        "projectCumulative": 120197.8256654955
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 331298.904608,
        "projectCumulative": 132066.93697749553
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 343168.01592000003,
        "projectCumulative": 143936.04828949555
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 355037.12723200006,
        "projectCumulative": 155805.15960149557
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 366906.2385440001,
        "projectCumulative": 167674.2709134956
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 378775.3498560001,
        "projectCumulative": 179543.38222549562
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 390644.4611680001,
        "projectCumulative": 191412.49353749564
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 402513.57248000015,
        "projectCumulative": 203281.60484949566
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 414382.68379200017,
        "projectCumulative": 215150.7161614957
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 426251.7951040002,
        "projectCumulative": 227019.8274734957
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 438120.9064160002,
        "projectCumulative": 238888.93878549573
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 449990.01772800024,
        "projectCumulative": 250758.05009749575
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 461859.12904000026,
        "projectCumulative": 262627.16140949575
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 473728.2403520003,
        "projectCumulative": 274496.2727214958
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 485597.3516640003,
        "projectCumulative": 286365.3840334958
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 497466.46297600033,
        "projectCumulative": 298234.4953454959
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 509335.57428800035,
        "projectCumulative": 310103.60665749584
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 521204.6856000004,
        "projectCumulative": 321972.7179694959
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 533073.7969120004,
        "projectCumulative": 333841.8292814959
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 544942.9082240004,
        "projectCumulative": 345710.94059349585
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 556812.0195360003,
        "projectCumulative": 357580.0519054958
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 568681.1308480003,
        "projectCumulative": 369449.1632174958
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 580550.2421600003,
        "projectCumulative": 381318.27452949574
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 592419.3534720002,
        "projectCumulative": 393187.3858414957
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 604288.4647840002,
        "projectCumulative": 405056.4971534957
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 616157.5760960001,
        "projectCumulative": 416925.60846549564
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 628026.6874080001,
        "projectCumulative": 428794.7197774956
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12369.111312,
        "ebit": 9535.777978666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11869.111312,
        "cumulative": 639895.7987200001,
        "projectCumulative": 440663.83108949556
      }
    ],
    "matureCash": 11869.111312
  }
}