{
  "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": "33",
    "abbr": "NH",
    "name": "New Hampshire",
    "slug": "new-hampshire",
    "region": "Northeast",
    "population2025": 1415342,
    "population2024": 1408518,
    "populationChange": 6824,
    "populationGrowthPct": 0.4844808515049204,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.19,
        "hourly_mean": 40.15,
        "hourly_p25": 32.52,
        "hourly_p75": 44.98,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 20690
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 19.33,
        "hourly_mean": 20.19,
        "hourly_p25": 17.88,
        "hourly_p75": 22.52,
        "employment": 7190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21022
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.19,
        "hourly_mean": 15.44,
        "hourly_p25": 13.93,
        "hourly_p75": 17.37,
        "employment": 14540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21026
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.81,
        "hourly_mean": 16.56,
        "hourly_p25": 13.7,
        "hourly_p75": 18.63,
        "employment": 2370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21030
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.54,
        "hourly_mean": 27.62,
        "hourly_p25": 21.95,
        "hourly_p75": 31.41,
        "employment": 750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21034
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.82,
        "hourly_mean": 19.76,
        "hourly_p25": 16.98,
        "hourly_p75": 22.66,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21036
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.66,
        "hourly_mean": 18.84,
        "hourly_p25": 13.7,
        "hourly_p75": 22.33,
        "employment": 1950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21055
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.99,
        "hourly_mean": 18.66,
        "hourly_p25": 16.34,
        "hourly_p75": 20.92,
        "employment": 1030,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21317
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-hampshire"
  },
  "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__new-hampshire.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": 37.19
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 19.33
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 15.19
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.81
      }
    ],
    "hours": 1213.33,
    "wages": 24302.9427,
    "payroll": 28677.472385999998,
    "fixed": 38177.472385999994,
    "depreciation": 2833.3333333333335,
    "training": 5672.482649106179,
    "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",
        5672.482649106179
      ]
    ],
    "openingTotal": 200672.48264910618,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5086.527614000006,
    "ebit": 2253.1942806666725,
    "breakEvenRevenue": 64079.383936458325,
    "breakEvenUnits": 2464.5916898637815,
    "breakEvenDaily": 94.7919880716839,
    "breakEvenUtilization": 0.6582776949422493,
    "utilization": 0.6944444444444444,
    "peakDeficit": 47847.809543999974,
    "deficitMonth": 4,
    "buffer": 76354.94477199999,
    "reserve": 124202.75431599996,
    "funding": 324875.23696510616,
    "payback": 60,
    "year1": {
      "revenue": 698308,
      "ebit": -45212.54863199995,
      "cash": -17212.548631999925
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20871.872385999995,
        "ebit": -23705.205719333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -21371.872385999995,
        "cumulative": -21371.872385999995,
        "projectCumulative": -222044.3550351062
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -14382.27238599999,
        "ebit": -17215.60571933332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14882.27238599999,
        "cumulative": -36254.144771999985,
        "projectCumulative": -236926.62742110615
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7892.672385999998,
        "ebit": -10726.005719333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8392.672385999998,
        "cumulative": -44646.81715799998,
        "projectCumulative": -245319.29980710617
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2700.992385999991,
        "ebit": -5534.325719333325,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3200.992385999991,
        "cumulative": -47847.809543999974,
        "projectCumulative": -248520.29219310614
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 760.1276140000045,
        "ebit": -2073.205719333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 260.12761400000454,
        "cumulative": -47587.68192999997,
        "projectCumulative": -248260.16457910615
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3355.9676140000083,
        "ebit": 522.6342806666748,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2855.9676140000083,
        "cumulative": -44731.71431599996,
        "projectCumulative": -245404.19696510615
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -40145.186701999955,
        "projectCumulative": -240817.66935110613
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -35558.65908799995,
        "projectCumulative": -236231.14173710614
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -30972.131473999943,
        "projectCumulative": -231644.61412310612
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -26385.603859999937,
        "projectCumulative": -227058.08650910613
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -21799.07624599993,
        "projectCumulative": -222471.5588951061
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -17212.548631999925,
        "projectCumulative": -217885.03128110612
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -12626.02101799992,
        "projectCumulative": -213298.5036671061
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -8039.493403999913,
        "projectCumulative": -208711.9760531061
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": -3452.9657899999074,
        "projectCumulative": -204125.44843910608
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 1133.5618240000986,
        "projectCumulative": -199538.9208251061
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 5720.089438000105,
        "projectCumulative": -194952.39321110607
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 10306.61705200011,
        "projectCumulative": -190365.86559710608
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 14893.144666000117,
        "projectCumulative": -185779.33798310606
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 19479.672280000123,
        "projectCumulative": -181192.81036910607
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 24066.19989400013,
        "projectCumulative": -176606.28275510605
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 28652.727508000135,
        "projectCumulative": -172019.75514110606
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 33239.25512200014,
        "projectCumulative": -167433.22752710604
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 37825.78273600015,
        "projectCumulative": -162846.69991310604
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 42412.31035000015,
        "projectCumulative": -158260.17229910602
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 46998.83796400016,
        "projectCumulative": -153673.64468510603
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 51585.365578000165,
        "projectCumulative": -149087.117071106
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 56171.89319200017,
        "projectCumulative": -144500.58945710602
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 60758.42080600018,
        "projectCumulative": -139914.061843106
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 65344.94842000018,
        "projectCumulative": -135327.534229106
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 69931.4760340002,
        "projectCumulative": -130741.00661510599
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 74518.0036480002,
        "projectCumulative": -126154.47900110598
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 79104.53126200021,
        "projectCumulative": -121567.95138710598
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 83691.05887600021,
        "projectCumulative": -116981.42377310597
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 88277.58649000022,
        "projectCumulative": -112394.89615910596
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 92864.11410400023,
        "projectCumulative": -107808.36854510596
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 97450.64171800023,
        "projectCumulative": -103221.84093110595
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 102037.16933200024,
        "projectCumulative": -98635.31331710595
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 106623.69694600024,
        "projectCumulative": -94048.78570310594
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 111210.22456000025,
        "projectCumulative": -89462.25808910593
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 115796.75217400026,
        "projectCumulative": -84875.73047510593
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 120383.27978800026,
        "projectCumulative": -80289.20286110592
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 124969.80740200027,
        "projectCumulative": -75702.67524710592
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 129556.33501600027,
        "projectCumulative": -71116.14763310591
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 134142.86263000028,
        "projectCumulative": -66529.6200191059
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 138729.3902440003,
        "projectCumulative": -61943.09240510588
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 143315.91785800032,
        "projectCumulative": -57356.56479110586
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 147902.44547200034,
        "projectCumulative": -52770.03717710584
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 152488.97308600036,
        "projectCumulative": -48183.50956310582
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 157075.50070000038,
        "projectCumulative": -43596.9819491058
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 161662.0283140004,
        "projectCumulative": -39010.45433510578
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 166248.55592800042,
        "projectCumulative": -34423.92672110576
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 170835.08354200044,
        "projectCumulative": -29837.39910710574
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 175421.61115600046,
        "projectCumulative": -25250.87149310572
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 180008.13877000049,
        "projectCumulative": -20664.343879105698
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 184594.6663840005,
        "projectCumulative": -16077.816265105677
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 189181.19399800053,
        "projectCumulative": -11491.288651105657
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 193767.72161200055,
        "projectCumulative": -6904.761037105636
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 198354.24922600057,
        "projectCumulative": -2318.2334231056157
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5086.527614000006,
        "ebit": 2253.1942806666725,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4586.527614000006,
        "cumulative": 202940.7768400006,
        "projectCumulative": 2268.294190894405
      }
    ],
    "matureCash": 4586.527614000006
  }
}