{
  "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": "29",
    "abbr": "MO",
    "name": "Missouri",
    "slug": "missouri",
    "region": "Midwest",
    "population2025": 6270541,
    "population2024": 6243544,
    "populationChange": 26997,
    "populationGrowthPct": 0.43239865051003523,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.5,
        "hourly_mean": 34.35,
        "hourly_p25": 28.85,
        "hourly_p75": 37.99,
        "employment": 1600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17884
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.76,
        "hourly_mean": 18.49,
        "hourly_p25": 14.8,
        "hourly_p75": 20.54,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18262
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.61,
        "hourly_mean": 15.45,
        "hourly_p25": 13.89,
        "hourly_p75": 16.46,
        "employment": 29360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18267
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.46,
        "hourly_mean": 16.3,
        "hourly_p25": 14.37,
        "hourly_p75": 17.32,
        "employment": 7200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18271
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.95,
        "hourly_mean": 23.66,
        "hourly_p25": 18.33,
        "hourly_p75": 28,
        "employment": 3130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18275
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.92,
        "hourly_p25": 14.96,
        "hourly_p75": 18.88,
        "employment": 41070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18277
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.78,
        "hourly_mean": 19.35,
        "hourly_p25": 14.11,
        "hourly_p75": 18.33,
        "employment": 5430,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18302
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.67,
        "hourly_mean": 17.44,
        "hourly_p25": 14.19,
        "hourly_p75": 18.51,
        "employment": 9150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18622
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/missouri"
  },
  "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__missouri.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": 31.5
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.76
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 14.61
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 15.46
      }
    ],
    "hours": 1213.33,
    "wages": 22141.495000000003,
    "payroll": 26126.9641,
    "fixed": 35626.9641,
    "depreciation": 2833.3333333333335,
    "training": 5167.985118640436,
    "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",
        5167.985118640436
      ]
    ],
    "openingTotal": 200167.98511864044,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7637.035900000003,
    "ebit": 4803.702566666669,
    "breakEvenRevenue": 60094.21473958333,
    "breakEvenUnits": 2311.3159515224356,
    "breakEvenDaily": 88.89676736624753,
    "breakEvenUtilization": 0.6173386622656079,
    "utilization": 0.6944444444444444,
    "peakDeficit": 37645.77639999999,
    "deficitMonth": 4,
    "buffer": 71253.9282,
    "reserve": 108899.70459999998,
    "funding": 309067.6897186404,
    "payback": 39,
    "year1": {
      "revenue": 698308,
      "ebit": -14606.449199999986,
      "cash": 13393.550800000034
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18321.3641,
        "ebit": -21154.69743333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18821.3641,
        "cumulative": -18821.3641,
        "projectCumulative": -218989.34921864045
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -11831.764099999993,
        "ebit": -14665.097433333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12331.764099999993,
        "cumulative": -31153.128199999992,
        "projectCumulative": -231321.11331864045
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5342.164100000002,
        "ebit": -8175.497433333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5842.164100000002,
        "cumulative": -36995.292299999994,
        "projectCumulative": -237163.27741864044
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -150.4840999999942,
        "ebit": -2983.8174333333277,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -650.4840999999942,
        "cumulative": -37645.77639999999,
        "projectCumulative": -237813.76151864044
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 3310.635900000001,
        "ebit": 477.30256666666764,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2810.635900000001,
        "cumulative": -34835.14049999999,
        "projectCumulative": -235003.12561864042
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 5906.475900000005,
        "ebit": 3073.1425666666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5406.475900000005,
        "cumulative": -29428.664599999982,
        "projectCumulative": -229596.64971864043
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": -22291.62869999998,
        "projectCumulative": -222459.6138186404
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": -15154.592799999977,
        "projectCumulative": -215322.57791864043
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": -8017.556899999974,
        "projectCumulative": -208185.5420186404
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": -880.5209999999715,
        "projectCumulative": -201048.50611864042
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 6256.514900000031,
        "projectCumulative": -193911.4702186404
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 13393.550800000034,
        "projectCumulative": -186774.43431864041
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 20530.586700000036,
        "projectCumulative": -179637.3984186404
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 27667.62260000004,
        "projectCumulative": -172500.3625186404
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 34804.65850000004,
        "projectCumulative": -165363.3266186404
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 41941.694400000044,
        "projectCumulative": -158226.2907186404
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 49078.73030000005,
        "projectCumulative": -151089.2548186404
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 56215.76620000005,
        "projectCumulative": -143952.2189186404
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 63352.80210000005,
        "projectCumulative": -136815.18301864038
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 70489.83800000005,
        "projectCumulative": -129678.1471186404
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 77626.87390000005,
        "projectCumulative": -122541.11121864039
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 84763.90980000005,
        "projectCumulative": -115404.07531864039
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 91900.94570000005,
        "projectCumulative": -108267.03941864039
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 99037.98160000006,
        "projectCumulative": -101130.00351864038
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 106175.01750000006,
        "projectCumulative": -93992.96761864038
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 113312.05340000006,
        "projectCumulative": -86855.93171864038
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 120449.08930000007,
        "projectCumulative": -79718.89581864038
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 127586.12520000007,
        "projectCumulative": -72581.85991864037
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 134723.16110000008,
        "projectCumulative": -65444.82401864036
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 141860.1970000001,
        "projectCumulative": -58307.78811864034
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 148997.23290000012,
        "projectCumulative": -51170.75221864032
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 156134.26880000014,
        "projectCumulative": -44033.716318640305
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 163271.30470000015,
        "projectCumulative": -36896.68041864029
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 170408.34060000017,
        "projectCumulative": -29759.64451864027
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 177545.3765000002,
        "projectCumulative": -22622.608618640254
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 184682.4124000002,
        "projectCumulative": -15485.572718640236
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 191819.44830000022,
        "projectCumulative": -8348.53681864022
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 198956.48420000024,
        "projectCumulative": -1211.5009186402021
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 206093.52010000026,
        "projectCumulative": 5925.534981359815
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 213230.55600000027,
        "projectCumulative": 13062.570881359832
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 220367.5919000003,
        "projectCumulative": 20199.60678135985
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 227504.6278000003,
        "projectCumulative": 27336.642681359866
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 234641.66370000032,
        "projectCumulative": 34473.67858135988
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 241778.69960000034,
        "projectCumulative": 41610.7144813599
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 248915.73550000036,
        "projectCumulative": 48747.75038135992
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 256052.77140000038,
        "projectCumulative": 55884.786281359935
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 263189.8073000004,
        "projectCumulative": 63021.82218135995
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 270326.8432000004,
        "projectCumulative": 70158.85808135997
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 277463.8791000004,
        "projectCumulative": 77295.89398135999
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 284600.91500000044,
        "projectCumulative": 84432.92988136
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 291737.95090000046,
        "projectCumulative": 91569.96578136002
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 298874.9868000005,
        "projectCumulative": 98707.00168136004
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 306012.0227000005,
        "projectCumulative": 105844.03758136005
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 313149.0586000005,
        "projectCumulative": 112981.07348136007
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 320286.09450000053,
        "projectCumulative": 120118.10938136009
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 327423.13040000055,
        "projectCumulative": 127255.1452813601
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 334560.16630000056,
        "projectCumulative": 134392.18118136012
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 341697.2022000006,
        "projectCumulative": 141529.21708136014
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 348834.2381000006,
        "projectCumulative": 148666.25298136016
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7637.035900000003,
        "ebit": 4803.702566666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7137.035900000003,
        "cumulative": 355971.2740000006,
        "projectCumulative": 155803.28888136017
      }
    ],
    "matureCash": 7137.035900000003
  }
}