{
  "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": "25",
    "abbr": "MA",
    "name": "Massachusetts",
    "slug": "massachusetts",
    "region": "Northeast",
    "population2025": 7154084,
    "population2024": 7138560,
    "populationChange": 15524,
    "populationGrowthPct": 0.21746682804375528,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 44.35,
        "hourly_mean": 44.14,
        "hourly_p25": 35.31,
        "hourly_p75": 49.48,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 14845
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.92,
        "hourly_mean": 21.85,
        "hourly_p25": 18.45,
        "hourly_p75": 23.58,
        "employment": 29570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15223
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.24,
        "hourly_mean": 17.25,
        "hourly_p25": 16.23,
        "hourly_p75": 17.78,
        "employment": 85810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15228
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.88,
        "hourly_mean": 18.8,
        "hourly_p25": 17.16,
        "hourly_p75": 20.15,
        "employment": 14100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15232
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.73,
        "hourly_mean": 28.85,
        "hourly_p25": 22.95,
        "hourly_p75": 32.76,
        "employment": 4000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15236
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 21.91,
        "hourly_mean": 21.75,
        "hourly_p25": 18.06,
        "hourly_p75": 23.9,
        "employment": 55490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15238
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.93,
        "hourly_mean": 23.9,
        "hourly_p25": 16.8,
        "hourly_p75": 29.01,
        "employment": 9600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15261
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.57,
        "hourly_mean": 19.48,
        "hourly_p25": 17.5,
        "hourly_p75": 20.75,
        "employment": 5100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15572
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/massachusetts"
  },
  "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__massachusetts.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": 44.35
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21.92
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 17.24
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.88
      }
    ],
    "hours": 1213.33,
    "wages": 27696.7855,
    "payroll": 32682.20689,
    "fixed": 42182.20689,
    "depreciation": 2833.3333333333335,
    "training": 6464.630111840967,
    "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",
        6464.630111840967
      ]
    ],
    "openingTotal": 201464.63011184096,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 1081.7931099999987,
    "ebit": -1751.5402233333348,
    "breakEvenRevenue": 70336.78159895833,
    "breakEvenUnits": 2705.2608307291666,
    "breakEvenDaily": 104.04849348958334,
    "breakEvenUtilization": 0.7225589825665509,
    "utilization": 0.6944444444444444,
    "peakDeficit": 68760.12134000001,
    "deficitMonth": 6,
    "buffer": 84364.41378,
    "reserve": 153124.53512000002,
    "funding": 354589.165231841,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -93269.36267999998,
      "cash": -65269.36268000002
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -24876.606890000003,
        "ebit": -27709.940223333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -25376.606890000003,
        "cumulative": -25376.606890000003,
        "projectCumulative": -226841.23700184096
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -18387.006889999997,
        "ebit": -21220.34022333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18887.006889999997,
        "cumulative": -44263.61378,
        "projectCumulative": -245728.24389184098
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -11897.406890000006,
        "ebit": -14730.74022333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12397.406890000006,
        "cumulative": -56661.020670000005,
        "projectCumulative": -258125.65078184096
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -6705.726889999998,
        "ebit": -9539.060223333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7205.726889999998,
        "cumulative": -63866.74756,
        "projectCumulative": -265331.37767184095
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -3244.6068900000027,
        "ebit": -6077.940223333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3744.6068900000027,
        "cumulative": -67611.35445000001,
        "projectCumulative": -269075.984561841
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": -648.766889999999,
        "ebit": -3482.1002233333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1148.766889999999,
        "cumulative": -68760.12134000001,
        "projectCumulative": -270224.751451841
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -68178.32823000001,
        "projectCumulative": -269642.958341841
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -67596.53512000002,
        "projectCumulative": -269061.165231841
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -67014.74201000002,
        "projectCumulative": -268479.37212184095
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -66432.94890000002,
        "projectCumulative": -267897.579011841
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -65851.15579000002,
        "projectCumulative": -267315.785901841
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -65269.36268000002,
        "projectCumulative": -266733.992791841
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -64687.56957000002,
        "projectCumulative": -266152.19968184095
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -64105.77646000002,
        "projectCumulative": -265570.406571841
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -63523.983350000024,
        "projectCumulative": -264988.613461841
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -62942.190240000025,
        "projectCumulative": -264406.820351841
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -62360.39713000003,
        "projectCumulative": -263825.02724184096
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -61778.60402000003,
        "projectCumulative": -263243.234131841
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -61196.81091000003,
        "projectCumulative": -262661.441021841
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -60615.01780000003,
        "projectCumulative": -262079.647911841
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -60033.22469000003,
        "projectCumulative": -261497.854801841
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -59451.43158000003,
        "projectCumulative": -260916.061691841
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -58869.638470000034,
        "projectCumulative": -260334.268581841
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -58287.845360000036,
        "projectCumulative": -259752.475471841
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -57706.05225000004,
        "projectCumulative": -259170.682361841
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -57124.25914000004,
        "projectCumulative": -258588.889251841
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -56542.46603000004,
        "projectCumulative": -258007.096141841
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -55960.67292000004,
        "projectCumulative": -257425.303031841
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -55378.87981000004,
        "projectCumulative": -256843.509921841
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -54797.08670000004,
        "projectCumulative": -256261.716811841
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -54215.293590000045,
        "projectCumulative": -255679.923701841
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -53633.500480000046,
        "projectCumulative": -255098.130591841
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -53051.70737000005,
        "projectCumulative": -254516.337481841
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -52469.91426000005,
        "projectCumulative": -253934.544371841
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -51888.12115000005,
        "projectCumulative": -253352.751261841
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -51306.32804000005,
        "projectCumulative": -252770.958151841
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -50724.53493000005,
        "projectCumulative": -252189.165041841
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -50142.741820000054,
        "projectCumulative": -251607.37193184101
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -49560.948710000055,
        "projectCumulative": -251025.57882184102
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -48979.15560000006,
        "projectCumulative": -250443.78571184102
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -48397.36249000006,
        "projectCumulative": -249861.99260184102
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -47815.56938000006,
        "projectCumulative": -249280.19949184102
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -47233.77627000006,
        "projectCumulative": -248698.40638184102
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -46651.98316000006,
        "projectCumulative": -248116.61327184102
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -46070.19005000006,
        "projectCumulative": -247534.82016184102
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -45488.396940000064,
        "projectCumulative": -246953.02705184103
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -44906.603830000065,
        "projectCumulative": -246371.23394184103
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -44324.81072000007,
        "projectCumulative": -245789.44083184103
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -43743.01761000007,
        "projectCumulative": -245207.64772184103
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -43161.22450000007,
        "projectCumulative": -244625.85461184103
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -42579.43139000007,
        "projectCumulative": -244044.06150184103
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -41997.63828000007,
        "projectCumulative": -243462.26839184103
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -41415.84517000007,
        "projectCumulative": -242880.47528184103
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -40834.052060000075,
        "projectCumulative": -242298.68217184104
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -40252.258950000076,
        "projectCumulative": -241716.88906184104
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -39670.46584000008,
        "projectCumulative": -241135.09595184104
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -39088.67273000008,
        "projectCumulative": -240553.30284184104
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -38506.87962000008,
        "projectCumulative": -239971.50973184104
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -37925.08651000008,
        "projectCumulative": -239389.71662184104
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 1081.7931099999987,
        "ebit": -1751.5402233333348,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 581.7931099999987,
        "cumulative": -37343.29340000008,
        "projectCumulative": -238807.92351184104
      }
    ],
    "matureCash": 581.7931099999987
  }
}