{
  "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": "23",
    "abbr": "ME",
    "name": "Maine",
    "slug": "maine",
    "region": "Northeast",
    "population2025": 1414874,
    "population2024": 1408438,
    "populationChange": 6436,
    "populationGrowthPct": 0.4569601217802921,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.9,
        "hourly_mean": 33.38,
        "hourly_p25": 25.97,
        "hourly_p75": 37.57,
        "employment": 1210,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13414
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.78,
        "hourly_mean": 21.75,
        "hourly_p25": 19.13,
        "hourly_p75": 22.94,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13752
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.69,
        "hourly_mean": 17.25,
        "hourly_p25": 15.38,
        "hourly_p75": 17.55,
        "employment": 17250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13756
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.13,
        "hourly_mean": 17.49,
        "hourly_p25": 15.58,
        "hourly_p75": 18.32,
        "employment": 2940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13760
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.83,
        "hourly_mean": 26.97,
        "hourly_p25": 22.26,
        "hourly_p75": 30.08,
        "employment": 670,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13763
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.72,
        "hourly_mean": 19.83,
        "hourly_p25": 17.45,
        "hourly_p75": 21.92,
        "employment": 9180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13765
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 21.16,
        "hourly_mean": 23.44,
        "hourly_p25": 17.79,
        "hourly_p75": 29.74,
        "employment": 970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 13784
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18,
        "hourly_mean": 18.99,
        "hourly_p25": 16.87,
        "hourly_p75": 20.56,
        "employment": 1150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14053
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/maine"
  },
  "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__maine.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": 33.9
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21.78
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.69
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.13
      }
    ],
    "hours": 1213.33,
    "wages": 25442.447,
    "payroll": 30022.08746,
    "fixed": 39522.087459999995,
    "depreciation": 2833.3333333333335,
    "training": 5938.451196624167,
    "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",
        5938.451196624167
      ]
    ],
    "openingTotal": 200938.45119662417,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 3741.912540000005,
    "ebit": 908.5792066666713,
    "breakEvenRevenue": 66180.34498958333,
    "breakEvenUnits": 2545.3978842147435,
    "breakEvenDaily": 97.89991862364398,
    "breakEvenUtilization": 0.6798605459975277,
    "utilization": 0.6944444444444444,
    "peakDeficit": 54310.757299999976,
    "deficitMonth": 5,
    "buffer": 79044.17491999999,
    "reserve": 133354.93221999996,
    "funding": 334293.38341662416,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -61347.92951999994,
      "cash": -33347.92951999994
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -22216.487459999997,
        "ebit": -25049.82079333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -22716.487459999997,
        "cumulative": -22716.487459999997,
        "projectCumulative": -223654.93865662417
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -15726.88745999999,
        "ebit": -18560.220793333323,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -16226.88745999999,
        "cumulative": -38943.37491999999,
        "projectCumulative": -239881.82611662417
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -9237.28746,
        "ebit": -12070.620793333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -9737.28746,
        "cumulative": -48680.66237999999,
        "projectCumulative": -249619.11357662416
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -4045.607459999992,
        "ebit": -6878.940793333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4545.607459999992,
        "cumulative": -53226.26983999998,
        "projectCumulative": -254164.72103662416
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -584.4874599999966,
        "ebit": -3417.82079333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1084.4874599999966,
        "cumulative": -54310.757299999976,
        "projectCumulative": -255249.20849662414
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 2011.3525400000071,
        "ebit": -821.9807933333263,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1511.3525400000071,
        "cumulative": -52799.40475999997,
        "projectCumulative": -253737.85595662415
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -49557.492219999964,
        "projectCumulative": -250495.94341662413
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -46315.57967999996,
        "projectCumulative": -247254.03087662414
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -43073.667139999954,
        "projectCumulative": -244012.11833662412
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -39831.75459999995,
        "projectCumulative": -240770.20579662413
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -36589.842059999944,
        "projectCumulative": -237528.2932566241
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -33347.92951999994,
        "projectCumulative": -234286.38071662412
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -30106.016979999935,
        "projectCumulative": -231044.4681766241
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -26864.10443999993,
        "projectCumulative": -227802.5556366241
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -23622.191899999925,
        "projectCumulative": -224560.6430966241
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -20380.27935999992,
        "projectCumulative": -221318.7305566241
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -17138.366819999916,
        "projectCumulative": -218076.81801662408
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -13896.45427999991,
        "projectCumulative": -214834.9054766241
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -10654.541739999906,
        "projectCumulative": -211592.99293662407
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -7412.629199999901,
        "projectCumulative": -208351.08039662408
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -4170.716659999896,
        "projectCumulative": -205109.16785662406
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": -928.8041199998916,
        "projectCumulative": -201867.25531662407
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 2313.1084200001133,
        "projectCumulative": -198625.34277662405
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 5555.020960000118,
        "projectCumulative": -195383.43023662406
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 8796.933500000123,
        "projectCumulative": -192141.51769662404
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 12038.846040000128,
        "projectCumulative": -188899.60515662405
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 15280.758580000132,
        "projectCumulative": -185657.69261662403
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 18522.671120000137,
        "projectCumulative": -182415.78007662404
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 21764.583660000142,
        "projectCumulative": -179173.86753662402
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 25006.496200000147,
        "projectCumulative": -175931.95499662403
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 28248.40874000015,
        "projectCumulative": -172690.042456624
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 31490.321280000157,
        "projectCumulative": -169448.12991662402
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 34732.23382000016,
        "projectCumulative": -166206.217376624
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 37974.146360000166,
        "projectCumulative": -162964.304836624
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 41216.05890000017,
        "projectCumulative": -159722.392296624
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 44457.971440000176,
        "projectCumulative": -156480.479756624
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 47699.88398000018,
        "projectCumulative": -153238.56721662398
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 50941.796520000185,
        "projectCumulative": -149996.654676624
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 54183.70906000019,
        "projectCumulative": -146754.74213662397
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 57425.621600000195,
        "projectCumulative": -143512.82959662398
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 60667.5341400002,
        "projectCumulative": -140270.91705662396
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 63909.446680000205,
        "projectCumulative": -137029.00451662397
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 67151.35922000022,
        "projectCumulative": -133787.09197662395
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 70393.27176000022,
        "projectCumulative": -130545.17943662395
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 73635.18430000023,
        "projectCumulative": -127303.26689662394
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 76877.09684000023,
        "projectCumulative": -124061.35435662394
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 80119.00938000024,
        "projectCumulative": -120819.44181662393
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 83360.92192000024,
        "projectCumulative": -117577.52927662393
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 86602.83446000025,
        "projectCumulative": -114335.61673662392
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 89844.74700000025,
        "projectCumulative": -111093.70419662392
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 93086.65954000026,
        "projectCumulative": -107851.79165662391
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 96328.57208000026,
        "projectCumulative": -104609.87911662391
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 99570.48462000026,
        "projectCumulative": -101367.9665766239
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 102812.39716000027,
        "projectCumulative": -98126.0540366239
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 106054.30970000027,
        "projectCumulative": -94884.1414966239
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 109296.22224000028,
        "projectCumulative": -91642.22895662389
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 112538.13478000028,
        "projectCumulative": -88400.31641662389
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 115780.04732000029,
        "projectCumulative": -85158.40387662388
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 119021.9598600003,
        "projectCumulative": -81916.49133662388
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 3741.912540000005,
        "ebit": 908.5792066666713,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3241.912540000005,
        "cumulative": 122263.8724000003,
        "projectCumulative": -78674.57879662387
      }
    ],
    "matureCash": 3241.912540000005
  }
}