{
  "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": "30",
    "abbr": "MT",
    "name": "Montana",
    "slug": "montana",
    "region": "West",
    "population2025": 1144694,
    "population2024": 1137557,
    "populationChange": 7137,
    "populationGrowthPct": 0.6273971326272054,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 34.68,
        "hourly_mean": 36.86,
        "hourly_p25": 28.59,
        "hourly_p75": 46.02,
        "employment": 950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18656
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.3,
        "hourly_mean": 18.74,
        "hourly_p25": 16.87,
        "hourly_p75": 21.11,
        "employment": 7580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18976
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.98,
        "hourly_mean": 14.48,
        "hourly_p25": 12.7,
        "hourly_p75": 16.65,
        "employment": 14960,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18981
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.49,
        "hourly_mean": 15.07,
        "hourly_p25": 13.12,
        "hourly_p75": 17.28,
        "employment": 2120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18985
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.19,
        "hourly_mean": 23.99,
        "hourly_p25": 19.68,
        "hourly_p75": 28.12,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18989
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.84,
        "hourly_mean": 18.59,
        "hourly_p25": 16.22,
        "hourly_p75": 21.18,
        "employment": 8320,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 18991
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.27,
        "hourly_mean": 20.62,
        "hourly_p25": 11.67,
        "hourly_p75": 28.8,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19014
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.55,
        "hourly_mean": 18.16,
        "hourly_p25": 15.2,
        "hourly_p75": 20.82,
        "employment": 1490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19258
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/montana"
  },
  "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__montana.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": 34.68
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.3
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.98
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.49
      }
    ],
    "hours": 1213.33,
    "wages": 22453.4844,
    "payroll": 26495.111592,
    "fixed": 35995.111592,
    "depreciation": 2833.3333333333335,
    "training": 5240.80570172995,
    "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",
        5240.80570172995
      ]
    ],
    "openingTotal": 200240.80570172996,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7268.888407999999,
    "ebit": 4435.555074666665,
    "breakEvenRevenue": 60669.44519583334,
    "breakEvenUnits": 2333.440199839744,
    "breakEvenDaily": 89.7476999938363,
    "breakEvenUtilization": 0.6232479166238633,
    "utilization": 0.6944444444444444,
    "peakDeficit": 39118.366368,
    "deficitMonth": 4,
    "buffer": 71990.223184,
    "reserve": 111108.589552,
    "funding": 311349.39525372995,
    "payback": 41,
    "year1": {
      "revenue": 698308,
      "ebit": -19024.219104000033,
      "cash": 8975.78089599999
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18689.511592000003,
        "ebit": -21522.844925333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -19189.511592000003,
        "cumulative": -19189.511592000003,
        "projectCumulative": -219430.31729372995
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -12199.911591999997,
        "ebit": -15033.24492533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12699.911591999997,
        "cumulative": -31889.423184,
        "projectCumulative": -232130.22888572997
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5710.3115920000055,
        "ebit": -8543.64492533334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6210.3115920000055,
        "cumulative": -38099.734776000005,
        "projectCumulative": -238340.54047772996
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -518.6315919999979,
        "ebit": -3351.9649253333314,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1018.6315919999979,
        "cumulative": -39118.366368,
        "projectCumulative": -239359.17206972995
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 2942.4884079999974,
        "ebit": 109.15507466666395,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2442.4884079999974,
        "cumulative": -36675.877960000005,
        "projectCumulative": -236916.68366172997
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 5538.328408000001,
        "ebit": 2704.9950746666677,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5038.328408000001,
        "cumulative": -31637.549552000004,
        "projectCumulative": -231878.35525372997
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": -24868.661144000005,
        "projectCumulative": -225109.46684572997
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": -18099.772736000006,
        "projectCumulative": -218340.57843772997
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": -11330.884328000007,
        "projectCumulative": -211571.69002972997
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": -4561.9959200000085,
        "projectCumulative": -204802.80162172997
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 2206.8924879999904,
        "projectCumulative": -198033.91321372997
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 8975.78089599999,
        "projectCumulative": -191265.02480572998
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 15744.669303999988,
        "projectCumulative": -184496.13639772998
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 22513.557711999987,
        "projectCumulative": -177727.24798972998
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 29282.446119999986,
        "projectCumulative": -170958.35958172998
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 36051.334527999985,
        "projectCumulative": -164189.47117372998
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 42820.222935999984,
        "projectCumulative": -157420.58276572998
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 49589.11134399998,
        "projectCumulative": -150651.69435772998
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 56357.99975199998,
        "projectCumulative": -143882.80594972998
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 63126.88815999998,
        "projectCumulative": -137113.91754172998
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 69895.77656799997,
        "projectCumulative": -130345.02913372999
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 76664.66497599997,
        "projectCumulative": -123576.14072572999
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 83433.55338399997,
        "projectCumulative": -116807.25231772999
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 90202.44179199997,
        "projectCumulative": -110038.36390972999
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 96971.33019999997,
        "projectCumulative": -103269.47550172999
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 103740.21860799997,
        "projectCumulative": -96500.58709372999
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 110509.10701599997,
        "projectCumulative": -89731.69868572999
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 117277.99542399996,
        "projectCumulative": -82962.81027773
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 124046.88383199996,
        "projectCumulative": -76193.92186973
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 130815.77223999996,
        "projectCumulative": -69425.03346173
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 137584.66064799996,
        "projectCumulative": -62656.14505373
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 144353.54905599996,
        "projectCumulative": -55887.25664573
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 151122.43746399996,
        "projectCumulative": -49118.36823773
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 157891.32587199996,
        "projectCumulative": -42349.47982973
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 164660.21427999996,
        "projectCumulative": -35580.59142173
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 171429.10268799996,
        "projectCumulative": -28811.703013730003
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 178197.99109599995,
        "projectCumulative": -22042.814605730004
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 184966.87950399995,
        "projectCumulative": -15273.926197730005
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 191735.76791199995,
        "projectCumulative": -8505.037789730006
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 198504.65631999995,
        "projectCumulative": -1736.149381730007
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 205273.54472799995,
        "projectCumulative": 5032.739026269992
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 212042.43313599995,
        "projectCumulative": 11801.62743426999
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 218811.32154399995,
        "projectCumulative": 18570.51584226999
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 225580.20995199995,
        "projectCumulative": 25339.40425026999
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 232349.09835999995,
        "projectCumulative": 32108.292658269987
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 239117.98676799994,
        "projectCumulative": 38877.181066269986
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 245886.87517599994,
        "projectCumulative": 45646.069474269985
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 252655.76358399994,
        "projectCumulative": 52414.957882269984
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 259424.65199199994,
        "projectCumulative": 59183.84629026998
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 266193.54039999994,
        "projectCumulative": 65952.73469826998
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 272962.42880799994,
        "projectCumulative": 72721.62310626998
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 279731.31721599994,
        "projectCumulative": 79490.51151426998
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 286500.20562399994,
        "projectCumulative": 86259.39992226998
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 293269.09403199994,
        "projectCumulative": 93028.28833026998
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 300037.98243999993,
        "projectCumulative": 99797.17673826998
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 306806.87084799993,
        "projectCumulative": 106566.06514626998
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 313575.75925599993,
        "projectCumulative": 113334.95355426997
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 320344.64766399993,
        "projectCumulative": 120103.84196226997
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 327113.53607199993,
        "projectCumulative": 126872.73037026997
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7268.888407999999,
        "ebit": 4435.555074666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6768.888407999999,
        "cumulative": 333882.4244799999,
        "projectCumulative": 133641.61877826997
      }
    ],
    "matureCash": 6768.888407999999
  }
}