{
  "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": "26",
    "abbr": "MI",
    "name": "Michigan",
    "slug": "michigan",
    "region": "Midwest",
    "population2025": 10127884,
    "population2024": 10099962,
    "populationChange": 27922,
    "populationGrowthPct": 0.2764564856778673,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.23,
        "hourly_mean": 31.46,
        "hourly_p25": 24.74,
        "hourly_p75": 36.41,
        "employment": 9240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 15607
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.78,
        "hourly_mean": 18.06,
        "hourly_p25": 16.72,
        "hourly_p75": 20.6,
        "employment": 39100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16001
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.91,
        "hourly_mean": 14.55,
        "hourly_p25": 13.26,
        "hourly_p75": 15.75,
        "employment": 103130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16006
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.05,
        "hourly_mean": 15.51,
        "hourly_p25": 13.5,
        "hourly_p75": 17.31,
        "employment": 11510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16010
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.48,
        "hourly_mean": 23.82,
        "hourly_p25": 19.14,
        "hourly_p75": 27.09,
        "employment": 3870,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16014
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 17.81,
        "hourly_p25": 15,
        "hourly_p75": 18.77,
        "employment": 65790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16016
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.74,
        "hourly_mean": 22.74,
        "hourly_p25": 13.88,
        "hourly_p75": 29.13,
        "employment": 8970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16043
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.61,
        "hourly_p25": 13.66,
        "hourly_p75": 17.85,
        "employment": 10320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16379
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/michigan"
  },
  "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__michigan.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 29.23
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.78
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.91
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 15.05
      }
    ],
    "hours": 1213.33,
    "wages": 21379.875900000003,
    "payroll": 25228.253562,
    "fixed": 34728.253562,
    "depreciation": 2833.3333333333335,
    "training": 4990.217710664041,
    "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",
        4990.217710664041
      ]
    ],
    "openingTotal": 199990.21771066403,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8535.746438000002,
    "ebit": 5702.413104666668,
    "breakEvenRevenue": 58689.97952395833,
    "breakEvenUnits": 2257.306904767628,
    "breakEvenDaily": 86.81949633721646,
    "breakEvenUtilization": 0.6029131690084477,
    "utilization": 0.6944444444444444,
    "peakDeficit": 34299.160685999996,
    "deficitMonth": 3,
    "buffer": 69456.507124,
    "reserve": 103755.66780999998,
    "funding": 303745.88552066404,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -3821.9227439999904,
      "cash": 24178.077256000026
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17422.653562,
        "ebit": -20255.98689533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17922.653562,
        "cumulative": -17922.653562,
        "projectCumulative": -217912.87127266402
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10933.053561999994,
        "ebit": -13766.386895333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11433.053561999994,
        "cumulative": -29355.707123999993,
        "projectCumulative": -229345.92483466404
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4443.453562000002,
        "ebit": -7276.786895333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4943.453562000002,
        "cumulative": -34299.160685999996,
        "projectCumulative": -234289.37839666402
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 748.2264380000051,
        "ebit": -2085.1068953333283,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 248.22643800000515,
        "cumulative": -34050.93424799999,
        "projectCumulative": -234041.151958664
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4209.3464380000005,
        "ebit": 1376.013104666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3709.3464380000005,
        "cumulative": -30341.58780999999,
        "projectCumulative": -230331.80552066403
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6805.186438000004,
        "ebit": 3971.853104666671,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6305.186438000004,
        "cumulative": -24036.401371999986,
        "projectCumulative": -224026.61908266402
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": -16000.654933999984,
        "projectCumulative": -215990.87264466402
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": -7964.908495999982,
        "projectCumulative": -207955.12620666402
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 70.83794200002012,
        "projectCumulative": -199919.37976866402
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 8106.584380000022,
        "projectCumulative": -191883.63333066402
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 16142.330818000024,
        "projectCumulative": -183847.886892664
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 24178.077256000026,
        "projectCumulative": -175812.140454664
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 32213.823694000028,
        "projectCumulative": -167776.394016664
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 40249.57013200003,
        "projectCumulative": -159740.647578664
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 48285.31657000003,
        "projectCumulative": -151704.901140664
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 56321.063008000034,
        "projectCumulative": -143669.154702664
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 64356.809446000036,
        "projectCumulative": -135633.408264664
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 72392.55588400003,
        "projectCumulative": -127597.661826664
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 80428.30232200003,
        "projectCumulative": -119561.915388664
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 88464.04876000003,
        "projectCumulative": -111526.168950664
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 96499.79519800004,
        "projectCumulative": -103490.422512664
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 104535.54163600004,
        "projectCumulative": -95454.67607466399
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 112571.28807400004,
        "projectCumulative": -87418.92963666399
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 120607.03451200004,
        "projectCumulative": -79383.18319866399
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 128642.78095000004,
        "projectCumulative": -71347.43676066399
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 136678.52738800005,
        "projectCumulative": -63311.690322663984
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 144714.27382600005,
        "projectCumulative": -55275.94388466398
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 152750.02026400005,
        "projectCumulative": -47240.19744666398
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 160785.76670200005,
        "projectCumulative": -39204.45100866398
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 168821.51314000005,
        "projectCumulative": -31168.704570663976
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 176857.25957800006,
        "projectCumulative": -23132.958132663975
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 184893.00601600006,
        "projectCumulative": -15097.211694663973
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 192928.75245400006,
        "projectCumulative": -7061.465256663971
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 200964.49889200006,
        "projectCumulative": 974.2811813360313
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 209000.24533000006,
        "projectCumulative": 9010.027619336033
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 217035.99176800007,
        "projectCumulative": 17045.774057336035
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 225071.73820600007,
        "projectCumulative": 25081.520495336037
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 233107.48464400007,
        "projectCumulative": 33117.26693333604
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 241143.23108200007,
        "projectCumulative": 41153.01337133604
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 249178.97752000007,
        "projectCumulative": 49188.75980933604
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 257214.72395800008,
        "projectCumulative": 57224.506247336045
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 265250.4703960001,
        "projectCumulative": 65260.25268533605
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 273286.2168340001,
        "projectCumulative": 73295.99912333605
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 281321.9632720001,
        "projectCumulative": 81331.74556133605
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 289357.7097100001,
        "projectCumulative": 89367.49199933605
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 297393.4561480001,
        "projectCumulative": 97403.23843733605
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 305429.2025860001,
        "projectCumulative": 105438.98487533606
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 313464.9490240001,
        "projectCumulative": 113474.73131333606
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 321500.6954620001,
        "projectCumulative": 121510.47775133606
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 329536.4419000001,
        "projectCumulative": 129546.22418933606
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 337572.1883380001,
        "projectCumulative": 137581.97062733606
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 345607.9347760001,
        "projectCumulative": 145617.71706533607
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 353643.6812140001,
        "projectCumulative": 153653.46350333607
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 361679.4276520001,
        "projectCumulative": 161689.20994133607
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 369715.1740900001,
        "projectCumulative": 169724.95637933607
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 377750.9205280001,
        "projectCumulative": 177760.70281733607
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 385786.6669660001,
        "projectCumulative": 185796.44925533608
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 393822.4134040001,
        "projectCumulative": 193832.19569333608
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 401858.1598420001,
        "projectCumulative": 201867.94213133608
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8535.746438000002,
        "ebit": 5702.413104666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8035.746438000002,
        "cumulative": 409893.9062800001,
        "projectCumulative": 209903.68856933608
      }
    ],
    "matureCash": 8035.746438000002
  }
}