{
  "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": "27",
    "abbr": "MN",
    "name": "Minnesota",
    "slug": "minnesota",
    "region": "Midwest",
    "population2025": 5830405,
    "population2024": 5797405,
    "populationChange": 33000,
    "populationGrowthPct": 0.5692201942075759,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 38.38,
        "hourly_mean": 39.57,
        "hourly_p25": 30.92,
        "hourly_p75": 45.76,
        "employment": 730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16416
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.55,
        "hourly_mean": 19.33,
        "hourly_p25": 17.32,
        "hourly_p75": 21.81,
        "employment": 26080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16794
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.08,
        "hourly_mean": 15.6,
        "hourly_p25": 14.05,
        "hourly_p75": 17.14,
        "employment": 58970,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16799
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.38,
        "hourly_mean": 15.85,
        "hourly_p25": 14.05,
        "hourly_p75": 17.39,
        "employment": 8710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16803
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 25.73,
        "hourly_mean": 27.07,
        "hourly_p25": 21.33,
        "hourly_p75": 31.43,
        "employment": 2270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16806
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.04,
        "hourly_mean": 19.86,
        "hourly_p25": 17.33,
        "hourly_p75": 22.27,
        "employment": 42300,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16808
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.83,
        "hourly_mean": 23.19,
        "hourly_p25": 16.65,
        "hourly_p75": 28.51,
        "employment": 5320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 16832
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.07,
        "hourly_mean": 18.83,
        "hourly_p25": 16.99,
        "hourly_p75": 20.37,
        "employment": 4460,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17137
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/minnesota"
  },
  "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__minnesota.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": 38.38
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.55
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 15.08
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.38
      }
    ],
    "hours": 1213.33,
    "wages": 24049.525400000002,
    "payroll": 28378.439972,
    "fixed": 37878.439972,
    "depreciation": 2833.3333333333335,
    "training": 5613.333217904445,
    "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",
        5613.333217904445
      ]
    ],
    "openingTotal": 200613.33321790444,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5385.560028,
    "ebit": 2552.2266946666664,
    "breakEvenRevenue": 63612.14578958334,
    "breakEvenUnits": 2446.6209919070516,
    "breakEvenDaily": 94.10080738104044,
    "breakEvenUtilization": 0.6534778290350031,
    "utilization": 0.6944444444444444,
    "peakDeficit": 46651.679888,
    "deficitMonth": 4,
    "buffer": 75756.879944,
    "reserve": 122408.559832,
    "funding": 323021.89304990444,
    "payback": 56,
    "year1": {
      "revenue": 698308,
      "ebit": -41624.15966400002,
      "cash": -13624.159663999999
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20572.839972,
        "ebit": -23406.173305333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -21072.839972,
        "cumulative": -21072.839972,
        "projectCumulative": -221686.17318990442
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -14083.239971999996,
        "ebit": -16916.573305333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14583.239971999996,
        "cumulative": -35656.079944,
        "projectCumulative": -236269.41316190443
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7593.6399720000045,
        "ebit": -10426.973305333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8093.6399720000045,
        "cumulative": -43749.719916,
        "projectCumulative": -244363.05313390444
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2401.959971999997,
        "ebit": -5235.293305333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2901.959971999997,
        "cumulative": -46651.679888,
        "projectCumulative": -247265.01310590445
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 1059.1600279999984,
        "ebit": -1774.173305333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 559.1600279999984,
        "cumulative": -46092.51986,
        "projectCumulative": -246705.85307790444
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3655.000028000002,
        "ebit": 821.6666946666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3155.000028000002,
        "cumulative": -42937.519832,
        "projectCumulative": -243550.85304990443
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -38051.959804,
        "projectCumulative": -238665.29302190442
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -33166.399776,
        "projectCumulative": -233779.73299390444
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -28280.839748,
        "projectCumulative": -228894.17296590444
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -23395.27972,
        "projectCumulative": -224008.61293790443
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -18509.719692,
        "projectCumulative": -219123.05290990445
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -13624.159663999999,
        "projectCumulative": -214237.49288190444
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -8738.599635999999,
        "projectCumulative": -209351.93285390444
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": -3853.039607999999,
        "projectCumulative": -204466.37282590443
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 1032.5204200000007,
        "projectCumulative": -199580.81279790442
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 5918.080448000001,
        "projectCumulative": -194695.25276990444
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 10803.640476,
        "projectCumulative": -189809.69274190444
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 15689.200504,
        "projectCumulative": -184924.13271390443
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 20574.760532,
        "projectCumulative": -180038.57268590445
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 25460.32056,
        "projectCumulative": -175153.01265790444
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 30345.880588,
        "projectCumulative": -170267.45262990444
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 35231.440616,
        "projectCumulative": -165381.89260190443
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 40117.000644,
        "projectCumulative": -160496.33257390442
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 45002.560672,
        "projectCumulative": -155610.77254590444
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 49888.1207,
        "projectCumulative": -150725.21251790444
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 54773.680728,
        "projectCumulative": -145839.65248990443
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 59659.240756,
        "projectCumulative": -140954.09246190445
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 64544.800784,
        "projectCumulative": -136068.53243390445
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 69430.360812,
        "projectCumulative": -131182.97240590444
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 74315.92084,
        "projectCumulative": -126297.41237790443
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 79201.48086800001,
        "projectCumulative": -121411.85234990442
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 84087.04089600002,
        "projectCumulative": -116526.29232190442
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 88972.60092400003,
        "projectCumulative": -111640.73229390441
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 93858.16095200003,
        "projectCumulative": -106755.1722659044
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 98743.72098000004,
        "projectCumulative": -101869.6122379044
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 103629.28100800005,
        "projectCumulative": -96984.05220990439
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 108514.84103600006,
        "projectCumulative": -92098.49218190438
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 113400.40106400006,
        "projectCumulative": -87212.93215390437
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 118285.96109200007,
        "projectCumulative": -82327.37212590437
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 123171.52112000008,
        "projectCumulative": -77441.81209790436
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 128057.08114800008,
        "projectCumulative": -72556.25206990435
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 132942.6411760001,
        "projectCumulative": -67670.69204190435
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 137828.2012040001,
        "projectCumulative": -62785.13201390434
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 142713.7612320001,
        "projectCumulative": -57899.57198590433
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 147599.3212600001,
        "projectCumulative": -53014.011957904324
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 152484.88128800012,
        "projectCumulative": -48128.45192990432
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 157370.44131600013,
        "projectCumulative": -43242.89190190431
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 162256.00134400013,
        "projectCumulative": -38357.3318739043
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 167141.56137200014,
        "projectCumulative": -33471.771845904295
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 172027.12140000015,
        "projectCumulative": -28586.21181790429
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 176912.68142800016,
        "projectCumulative": -23700.65178990428
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 181798.24145600016,
        "projectCumulative": -18815.091761904274
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 186683.80148400017,
        "projectCumulative": -13929.531733904267
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 191569.36151200018,
        "projectCumulative": -9043.97170590426
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 196454.92154000018,
        "projectCumulative": -4158.411677904252
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 201340.4815680002,
        "projectCumulative": 727.1483500957547
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 206226.0415960002,
        "projectCumulative": 5612.708378095762
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 211111.6016240002,
        "projectCumulative": 10498.268406095769
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 215997.1616520002,
        "projectCumulative": 15383.828434095776
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5385.560028,
        "ebit": 2552.2266946666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4885.560028,
        "cumulative": 220882.72168000022,
        "projectCumulative": 20269.388462095783
      }
    ],
    "matureCash": 4885.560028
  }
}