{
  "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": "24",
    "abbr": "MD",
    "name": "Maryland",
    "slug": "maryland",
    "region": "South",
    "population2025": 6265347,
    "population2024": 6245314,
    "populationChange": 20033,
    "populationGrowthPct": 0.32076849939011165,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.03,
        "hourly_mean": 37.44,
        "hourly_p25": 29.54,
        "hourly_p75": 39.56,
        "employment": "**",
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14087
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.19,
        "hourly_mean": 19.29,
        "hourly_p25": 17.56,
        "hourly_p75": 21.15,
        "employment": 17690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14475
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.18,
        "hourly_mean": 16.45,
        "hourly_p25": 15.04,
        "hourly_p75": 17.12,
        "employment": 49380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14480
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.36,
        "hourly_mean": 16.63,
        "hourly_p25": 15.09,
        "hourly_p75": 17.37,
        "employment": 9310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14484
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.82,
        "hourly_mean": 25.59,
        "hourly_p25": 20.63,
        "hourly_p75": 28.73,
        "employment": 3550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14488
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.61,
        "hourly_mean": 18.88,
        "hourly_p25": 16.62,
        "hourly_p75": 20.61,
        "employment": 40390,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14490
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.51,
        "hourly_mean": 21.8,
        "hourly_p25": 15.73,
        "hourly_p75": 22.88,
        "employment": 5860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14514
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.49,
        "hourly_mean": 19.35,
        "hourly_p25": 15.91,
        "hourly_p75": 20.94,
        "employment": 6010,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14813
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/maryland"
  },
  "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__maryland.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": 35.03
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.19
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.18
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.36
      }
    ],
    "hours": 1213.33,
    "wages": 23772.5499,
    "payroll": 28051.608882,
    "fixed": 37551.608882,
    "depreciation": 2833.3333333333335,
    "training": 5548.685132387726,
    "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",
        5548.685132387726
      ]
    ],
    "openingTotal": 200548.68513238773,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5712.391118,
    "ebit": 2879.057784666666,
    "breakEvenRevenue": 63101.472211458335,
    "breakEvenUnits": 2426.979700440705,
    "breakEvenDaily": 93.34537309387328,
    "breakEvenUtilization": 0.6482317575963422,
    "utilization": 0.6944444444444444,
    "peakDeficit": 45344.355528,
    "deficitMonth": 4,
    "buffer": 75103.217764,
    "reserve": 120447.573292,
    "funding": 320996.2584243877,
    "payback": 53,
    "year1": {
      "revenue": 698308,
      "ebit": -37702.186584000025,
      "cash": -9702.186584000003
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20246.008882000002,
        "ebit": -23079.342215333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20746.008882000002,
        "cumulative": -20746.008882000002,
        "projectCumulative": -221294.69401438773
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -13756.408881999996,
        "ebit": -16589.74221533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14256.408881999996,
        "cumulative": -35002.417764,
        "projectCumulative": -235551.10289638775
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7266.808882000005,
        "ebit": -10100.142215333339,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7766.808882000005,
        "cumulative": -42769.226646,
        "projectCumulative": -243317.91177838773
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2075.1288819999972,
        "ebit": -4908.462215333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2575.1288819999972,
        "cumulative": -45344.355528,
        "projectCumulative": -245893.04066038772
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 1385.991117999998,
        "ebit": -1447.3422153333354,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 885.9911179999981,
        "cumulative": -44458.36441,
        "projectCumulative": -245007.04954238774
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3981.831118000002,
        "ebit": 1148.4977846666684,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3481.831118000002,
        "cumulative": -40976.533292,
        "projectCumulative": -241525.21842438774
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -35764.142174,
        "projectCumulative": -236312.82730638774
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -30551.751056,
        "projectCumulative": -231100.43618838774
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -25339.359938,
        "projectCumulative": -225888.04507038774
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -20126.968820000002,
        "projectCumulative": -220675.65395238774
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -14914.577702000002,
        "projectCumulative": -215463.26283438774
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -9702.186584000003,
        "projectCumulative": -210250.87171638774
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": -4489.795466000003,
        "projectCumulative": -205038.48059838774
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 722.5956519999963,
        "projectCumulative": -199826.08948038775
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 5934.986769999996,
        "projectCumulative": -194613.69836238775
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 11147.377887999995,
        "projectCumulative": -189401.30724438775
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 16359.769005999995,
        "projectCumulative": -184188.91612638775
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 21572.160123999995,
        "projectCumulative": -178976.52500838775
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 26784.551241999994,
        "projectCumulative": -173764.13389038775
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 31996.942359999994,
        "projectCumulative": -168551.74277238775
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 37209.33347799999,
        "projectCumulative": -163339.35165438775
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 42421.72459599999,
        "projectCumulative": -158126.96053638775
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 47634.11571399999,
        "projectCumulative": -152914.56941838775
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 52846.50683199999,
        "projectCumulative": -147702.17830038775
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 58058.89794999999,
        "projectCumulative": -142489.78718238775
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 63271.28906799999,
        "projectCumulative": -137277.39606438775
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 68483.68018599998,
        "projectCumulative": -132065.00494638775
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 73696.07130399998,
        "projectCumulative": -126852.61382838775
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 78908.46242199998,
        "projectCumulative": -121640.22271038775
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 84120.85353999998,
        "projectCumulative": -116427.83159238775
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 89333.24465799998,
        "projectCumulative": -111215.44047438775
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 94545.63577599998,
        "projectCumulative": -106003.04935638775
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 99758.02689399998,
        "projectCumulative": -100790.65823838775
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 104970.41801199998,
        "projectCumulative": -95578.26712038775
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 110182.80912999998,
        "projectCumulative": -90365.87600238775
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 115395.20024799998,
        "projectCumulative": -85153.48488438776
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 120607.59136599998,
        "projectCumulative": -79941.09376638776
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 125819.98248399998,
        "projectCumulative": -74728.70264838776
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 131032.37360199998,
        "projectCumulative": -69516.31153038776
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 136244.76471999998,
        "projectCumulative": -64303.92041238776
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 141457.15583799998,
        "projectCumulative": -59091.52929438776
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 146669.54695599998,
        "projectCumulative": -53879.13817638776
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 151881.93807399998,
        "projectCumulative": -48666.74705838776
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 157094.32919199998,
        "projectCumulative": -43454.35594038776
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 162306.72030999998,
        "projectCumulative": -38241.96482238776
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 167519.11142799997,
        "projectCumulative": -33029.57370438776
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 172731.50254599997,
        "projectCumulative": -27817.18258638776
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 177943.89366399997,
        "projectCumulative": -22604.79146838776
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 183156.28478199997,
        "projectCumulative": -17392.40035038776
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 188368.67589999997,
        "projectCumulative": -12180.009232387762
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 193581.06701799997,
        "projectCumulative": -6967.618114387762
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 198793.45813599997,
        "projectCumulative": -1755.2269963877625
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 204005.84925399997,
        "projectCumulative": 3457.164121612237
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 209218.24037199997,
        "projectCumulative": 8669.555239612237
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 214430.63148999997,
        "projectCumulative": 13881.946357612236
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 219643.02260799997,
        "projectCumulative": 19094.337475612236
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 224855.41372599997,
        "projectCumulative": 24306.728593612235
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 230067.80484399997,
        "projectCumulative": 29519.119711612235
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 235280.19596199997,
        "projectCumulative": 34731.510829612234
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5712.391118,
        "ebit": 2879.057784666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5212.391118,
        "cumulative": 240492.58707999997,
        "projectCumulative": 39943.901947612234
      }
    ],
    "matureCash": 5212.391118
  }
}