{
  "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": "32",
    "abbr": "NV",
    "name": "Nevada",
    "slug": "nevada",
    "region": "West",
    "population2025": 3282188,
    "population2024": 3253543,
    "populationChange": 28645,
    "populationGrowthPct": 0.8804248168842399,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.4,
        "hourly_mean": 37.28,
        "hourly_p25": 29.16,
        "hourly_p75": 39.29,
        "employment": 4310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 19986
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.56,
        "hourly_mean": 20.26,
        "hourly_p25": 17.56,
        "hourly_p75": 22.68,
        "employment": 27250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20332
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.36,
        "hourly_mean": 15.78,
        "hourly_p25": 13.48,
        "hourly_p75": 17.26,
        "employment": 45850,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20337
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.79,
        "hourly_mean": 17.51,
        "hourly_p25": 14.03,
        "hourly_p75": 20.67,
        "employment": 11360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20341
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 24.08,
        "hourly_mean": 25.14,
        "hourly_p25": 19.92,
        "hourly_p75": 28.77,
        "employment": 4100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20345
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.47,
        "hourly_mean": 19.16,
        "hourly_p25": 15.12,
        "hourly_p75": 23.11,
        "employment": 32830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20347
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.27,
        "hourly_mean": 18.67,
        "hourly_p25": 14.14,
        "hourly_p75": 18.06,
        "employment": 1940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20372
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16.46,
        "hourly_p25": 12.68,
        "hourly_p75": 18.06,
        "employment": 3790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20657
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/nevada"
  },
  "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__nevada.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": 31.4
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.56
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 15.36
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.79
      }
    ],
    "hours": 1213.33,
    "wages": 23045.602,
    "payroll": 27193.810359999996,
    "fixed": 36693.810359999996,
    "depreciation": 2833.3333333333335,
    "training": 5379.010233324817,
    "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",
        5379.010233324817
      ]
    ],
    "openingTotal": 200379.0102333248,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 6570.189640000004,
    "ebit": 3736.8563066666707,
    "breakEvenRevenue": 61761.162020833326,
    "breakEvenUnits": 2375.4293084935894,
    "breakEvenDaily": 91.3626657112919,
    "breakEvenUtilization": 0.634462956328416,
    "utilization": 0.6944444444444444,
    "peakDeficit": 41913.16143999998,
    "deficitMonth": 4,
    "buffer": 73387.62071999999,
    "reserve": 115300.78215999997,
    "funding": 315679.7923933248,
    "payback": 45,
    "year1": {
      "revenue": 698308,
      "ebit": -27408.604319999962,
      "cash": 591.3956800000524
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -19388.210359999997,
        "ebit": -22221.54369333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -19888.210359999997,
        "cumulative": -19888.210359999997,
        "projectCumulative": -220267.2205933248
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -12898.610359999991,
        "ebit": -15731.943693333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -13398.610359999991,
        "cumulative": -33286.82071999999,
        "projectCumulative": -233665.8309533248
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -6409.01036,
        "ebit": -9242.343693333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -6909.01036,
        "cumulative": -40195.83107999999,
        "projectCumulative": -240574.8413133248
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -1217.3303599999927,
        "ebit": -4050.663693333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1717.3303599999927,
        "cumulative": -41913.16143999998,
        "projectCumulative": -242292.17167332477
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 2243.7896400000027,
        "ebit": -589.5436933333308,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1743.7896400000027,
        "cumulative": -40169.37179999998,
        "projectCumulative": -240548.3820333248
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 4839.6296400000065,
        "ebit": 2006.296306666673,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4339.6296400000065,
        "cumulative": -35829.74215999997,
        "projectCumulative": -236208.75239332477
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": -29759.55251999997,
        "projectCumulative": -230138.56275332478
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": -23689.362879999964,
        "projectCumulative": -224068.37311332478
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": -17619.17323999996,
        "projectCumulative": -217998.18347332475
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": -11548.983599999956,
        "projectCumulative": -211927.99383332476
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": -5478.793959999952,
        "projectCumulative": -205857.80419332476
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 591.3956800000524,
        "projectCumulative": -199787.61455332476
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 6661.5853200000565,
        "projectCumulative": -193717.42491332476
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 12731.77496000006,
        "projectCumulative": -187647.23527332474
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 18801.964600000065,
        "projectCumulative": -181577.04563332474
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 24872.15424000007,
        "projectCumulative": -175506.85599332475
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 30942.343880000073,
        "projectCumulative": -169436.66635332472
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 37012.53352000008,
        "projectCumulative": -163366.47671332472
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 43082.72316000008,
        "projectCumulative": -157296.28707332473
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 49152.912800000086,
        "projectCumulative": -151226.09743332473
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 55223.10244000009,
        "projectCumulative": -145155.90779332473
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 61293.292080000094,
        "projectCumulative": -139085.7181533247
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 67363.4817200001,
        "projectCumulative": -133015.5285133247
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 73433.6713600001,
        "projectCumulative": -126945.33887332471
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 79503.86100000009,
        "projectCumulative": -120875.14923332472
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 85574.05064000009,
        "projectCumulative": -114804.95959332472
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 91644.24028000009,
        "projectCumulative": -108734.76995332472
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 97714.42992000008,
        "projectCumulative": -102664.58031332472
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 103784.61956000008,
        "projectCumulative": -96594.39067332473
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 109854.80920000008,
        "projectCumulative": -90524.20103332473
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 115924.99884000007,
        "projectCumulative": -84454.01139332473
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 121995.18848000007,
        "projectCumulative": -78383.82175332474
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 128065.37812000007,
        "projectCumulative": -72313.63211332474
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 134135.56776000006,
        "projectCumulative": -66243.44247332474
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 140205.75740000006,
        "projectCumulative": -60173.25283332475
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 146275.94704000006,
        "projectCumulative": -54103.06319332475
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 152346.13668000005,
        "projectCumulative": -48032.87355332475
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 158416.32632000005,
        "projectCumulative": -41962.683913324756
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 164486.51596000005,
        "projectCumulative": -35892.49427332476
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 170556.70560000004,
        "projectCumulative": -29822.304633324762
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 176626.89524000004,
        "projectCumulative": -23752.114993324765
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 182697.08488000004,
        "projectCumulative": -17681.92535332477
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 188767.27452000004,
        "projectCumulative": -11611.735713324771
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 194837.46416000003,
        "projectCumulative": -5541.546073324775
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 200907.65380000003,
        "projectCumulative": 528.6435666752222
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 206977.84344000003,
        "projectCumulative": 6598.833206675219
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 213048.03308000002,
        "projectCumulative": 12669.022846675216
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 219118.22272000002,
        "projectCumulative": 18739.212486675213
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 225188.41236000002,
        "projectCumulative": 24809.40212667521
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 231258.602,
        "projectCumulative": 30879.591766675207
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 237328.79164,
        "projectCumulative": 36949.7814066752
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 243398.98128,
        "projectCumulative": 43019.9710466752
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 249469.17092,
        "projectCumulative": 49090.1606866752
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 255539.36056,
        "projectCumulative": 55160.350326675194
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 261609.5502,
        "projectCumulative": 61230.53996667519
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 267679.73984,
        "projectCumulative": 67300.72960667519
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 273749.92948,
        "projectCumulative": 73370.91924667518
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 279820.11912,
        "projectCumulative": 79441.10888667518
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 285890.30876,
        "projectCumulative": 85511.29852667518
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 6570.189640000004,
        "ebit": 3736.8563066666707,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6070.189640000004,
        "cumulative": 291960.4984,
        "projectCumulative": 91581.48816667518
      }
    ],
    "matureCash": 6070.189640000004
  }
}