{
  "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": "31",
    "abbr": "NE",
    "name": "Nebraska",
    "slug": "nebraska",
    "region": "Midwest",
    "population2025": 2018006,
    "population2024": 2005591,
    "populationChange": 12415,
    "populationGrowthPct": 0.6190195309013546,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.06,
        "hourly_mean": 31.72,
        "hourly_p25": 27.43,
        "hourly_p75": 33.8,
        "employment": 2050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19294
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.81,
        "hourly_mean": 17.88,
        "hourly_p25": 16.25,
        "hourly_p75": 20.44,
        "employment": 4750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19643
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.94,
        "hourly_mean": 14.86,
        "hourly_p25": 13.56,
        "hourly_p75": 16.54,
        "employment": 30060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19647
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.3,
        "hourly_mean": 15.32,
        "hourly_p25": 13.5,
        "hourly_p75": 17.25,
        "employment": 2170,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19651
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.5,
        "hourly_mean": 25.04,
        "hourly_p25": 21.47,
        "hourly_p75": 28.38,
        "employment": 1260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19655
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 17.95,
        "hourly_p25": 15,
        "hourly_p75": 20.31,
        "employment": 12860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19657
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.5,
        "hourly_mean": 21.08,
        "hourly_p25": 14.6,
        "hourly_p75": 23.98,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19676
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.87,
        "hourly_mean": 18.92,
        "hourly_p25": 15.79,
        "hourly_p75": 21.99,
        "employment": 4570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19953
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nebraska"
  },
  "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__nebraska.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 29.06
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.81
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.94
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.3
      }
    ],
    "hours": 1213.33,
    "wages": 21219.3698,
    "payroll": 25038.856364,
    "fixed": 34538.856364,
    "depreciation": 2833.3333333333335,
    "training": 4952.75442572095,
    "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",
        4952.75442572095
      ]
    ],
    "openingTotal": 199952.75442572095,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8725.143636,
    "ebit": 5891.810302666667,
    "breakEvenRevenue": 58394.04640208333,
    "breakEvenUnits": 2245.9248616185896,
    "breakEvenDaily": 86.38172544686883,
    "breakEvenUtilization": 0.5998730933810336,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33730.969092,
    "deficitMonth": 3,
    "buffer": 69077.712728,
    "reserve": 102808.68182,
    "funding": 302761.43624572095,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -1549.1563680000054,
      "cash": 26450.84363200001
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17233.256364,
        "ebit": -20066.589697333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17733.256364,
        "cumulative": -17733.256364,
        "projectCumulative": -217686.01078972095
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10743.656363999995,
        "ebit": -13576.989697333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11243.656363999995,
        "cumulative": -28976.912727999996,
        "projectCumulative": -228929.66715372095
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4254.056364000004,
        "ebit": -7087.389697333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4754.056364000004,
        "cumulative": -33730.969092,
        "projectCumulative": -233683.72351772094
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 937.6236360000039,
        "ebit": -1895.7096973333296,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 437.6236360000039,
        "cumulative": -33293.345455999995,
        "projectCumulative": -233246.09988172096
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4398.743635999999,
        "ebit": 1565.4103026666658,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3898.7436359999992,
        "cumulative": -29394.601819999996,
        "projectCumulative": -229347.35624572093
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6994.583636000003,
        "ebit": 4161.250302666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6494.583636000003,
        "cumulative": -22900.018183999993,
        "projectCumulative": -222852.77260972094
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": -14674.874547999993,
        "projectCumulative": -214627.62897372094
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": -6449.730911999992,
        "projectCumulative": -206402.48533772095
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 1775.412724000009,
        "projectCumulative": -198177.34170172096
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 10000.55636000001,
        "projectCumulative": -189952.19806572094
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 18225.69999600001,
        "projectCumulative": -181727.05442972094
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 26450.84363200001,
        "projectCumulative": -173501.91079372095
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 34675.98726800001,
        "projectCumulative": -165276.76715772093
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 42901.13090400001,
        "projectCumulative": -157051.62352172093
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 51126.27454000001,
        "projectCumulative": -148826.47988572094
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 59351.418176000014,
        "projectCumulative": -140601.33624972095
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 67576.56181200001,
        "projectCumulative": -132376.19261372095
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 75801.70544800002,
        "projectCumulative": -124151.04897772093
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 84026.84908400002,
        "projectCumulative": -115925.90534172094
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 92251.99272000001,
        "projectCumulative": -107700.76170572094
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 100477.136356,
        "projectCumulative": -99475.61806972095
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 108702.279992,
        "projectCumulative": -91250.47443372096
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 116927.42362799999,
        "projectCumulative": -83025.33079772096
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 125152.56726399998,
        "projectCumulative": -74800.18716172097
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 133377.71089999998,
        "projectCumulative": -66575.04352572098
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 141602.85453599997,
        "projectCumulative": -58349.89988972098
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 149827.99817199996,
        "projectCumulative": -50124.75625372099
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 158053.14180799996,
        "projectCumulative": -41899.612617720995
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 166278.28544399995,
        "projectCumulative": -33674.468981721
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 174503.42907999994,
        "projectCumulative": -25449.32534572101
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 182728.57271599994,
        "projectCumulative": -17224.181709721015
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 190953.71635199993,
        "projectCumulative": -8999.038073721022
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 199178.85998799992,
        "projectCumulative": -773.8944377210282
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 207404.00362399992,
        "projectCumulative": 7451.249198278965
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 215629.1472599999,
        "projectCumulative": 15676.392834278959
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 223854.2908959999,
        "projectCumulative": 23901.536470278952
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 232079.4345319999,
        "projectCumulative": 32126.680106278945
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 240304.5781679999,
        "projectCumulative": 40351.82374227894
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 248529.72180399988,
        "projectCumulative": 48576.96737827893
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 256754.86543999988,
        "projectCumulative": 56802.111014278926
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 264980.0090759999,
        "projectCumulative": 65027.25465027895
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 273205.1527119999,
        "projectCumulative": 73252.39828627894
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 281430.2963479999,
        "projectCumulative": 81477.54192227894
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 289655.4399839999,
        "projectCumulative": 89702.68555827893
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 297880.5836199999,
        "projectCumulative": 97927.82919427892
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 306105.72725599987,
        "projectCumulative": 106152.97283027892
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 314330.87089199986,
        "projectCumulative": 114378.11646627891
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 322556.01452799985,
        "projectCumulative": 122603.2601022789
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 330781.15816399985,
        "projectCumulative": 130828.4037382789
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 339006.30179999984,
        "projectCumulative": 139053.5473742789
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 347231.44543599983,
        "projectCumulative": 147278.69101027888
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 355456.5890719998,
        "projectCumulative": 155503.83464627888
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 363681.7327079998,
        "projectCumulative": 163728.97828227887
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 371906.8763439998,
        "projectCumulative": 171954.12191827886
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 380132.0199799998,
        "projectCumulative": 180179.26555427886
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 388357.1636159998,
        "projectCumulative": 188404.40919027885
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 396582.3072519998,
        "projectCumulative": 196629.55282627884
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 404807.4508879998,
        "projectCumulative": 204854.69646227884
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 413032.5945239998,
        "projectCumulative": 213079.84009827883
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8725.143636,
        "ebit": 5891.810302666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8225.143636,
        "cumulative": 421257.7381599998,
        "projectCumulative": 221304.98373427882
      }
    ],
    "matureCash": 8225.143636
  }
}