{
  "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": "34",
    "abbr": "NJ",
    "name": "New Jersey",
    "slug": "new-jersey",
    "region": "Northeast",
    "population2025": 9548215,
    "population2024": 9506354,
    "populationChange": 41861,
    "populationGrowthPct": 0.4403475822591929,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.51,
        "hourly_mean": 40.89,
        "hourly_p25": 30.2,
        "hourly_p75": 48.59,
        "employment": 6360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21351
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 18.49,
        "hourly_mean": 19.6,
        "hourly_p25": 17.25,
        "hourly_p75": 21.92,
        "employment": 28800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21732
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.42,
        "hourly_mean": 16.88,
        "hourly_p25": 15.49,
        "hourly_p75": 17.38,
        "employment": 93730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21737
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.26,
        "hourly_mean": 17.5,
        "hourly_p25": 15.77,
        "hourly_p75": 18.1,
        "employment": 7450,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21741
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 26.53,
        "hourly_mean": 28.23,
        "hourly_p25": 22.19,
        "hourly_p75": 33.9,
        "employment": 5600,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21745
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.09,
        "hourly_mean": 19.57,
        "hourly_p25": 16.92,
        "hourly_p75": 21.3,
        "employment": 67660,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21747
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.38,
        "hourly_mean": 25.1,
        "hourly_p25": 16.17,
        "hourly_p75": 25.76,
        "employment": 15500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 21771
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.83,
        "hourly_mean": 18.74,
        "hourly_p25": 17.01,
        "hourly_p75": 19.99,
        "employment": 9930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22088
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-jersey"
  },
  "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-jersey.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": 37.51
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 18.49
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.42
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.26
      }
    ],
    "hours": 1213.33,
    "wages": 24614.248300000003,
    "payroll": 29044.812994000004,
    "fixed": 38544.81299400001,
    "depreciation": 2833.3333333333335,
    "training": 5745.14362832865,
    "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",
        5745.14362832865
      ]
    ],
    "openingTotal": 200745.14362832866,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 4719.187005999993,
    "ebit": 1885.8536726666593,
    "breakEvenRevenue": 64653.35363645835,
    "breakEvenUnits": 2486.6674475560903,
    "breakEvenDaily": 95.64105567523424,
    "breakEvenUtilization": 0.6641739977446822,
    "utilization": 0.6944444444444444,
    "peakDeficit": 49424.384970000036,
    "deficitMonth": 5,
    "buffer": 77089.62598800001,
    "reserve": 126514.01095800006,
    "funding": 327259.1545863287,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -49620.635928000105,
      "cash": -21620.635928000083
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -21239.21299400001,
        "ebit": -24072.54632733334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -21739.21299400001,
        "cumulative": -21739.21299400001,
        "projectCumulative": -222484.35662232866
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -14749.612994000003,
        "ebit": -17582.946327333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15249.612994000003,
        "cumulative": -36988.82598800001,
        "projectCumulative": -237733.96961632866
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -8260.012994000012,
        "ebit": -11093.346327333345,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8760.012994000012,
        "cumulative": -45748.83898200002,
        "projectCumulative": -246493.98261032868
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -3068.332994000004,
        "ebit": -5901.666327333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3568.332994000004,
        "cumulative": -49317.17197600003,
        "projectCumulative": -250062.3156043287
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 392.7870059999914,
        "ebit": -2440.546327333342,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -107.21299400000862,
        "cumulative": -49424.384970000036,
        "projectCumulative": -250169.5285983287
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 2988.627005999995,
        "ebit": 155.29367266666168,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2488.627005999995,
        "cumulative": -46935.75796400004,
        "projectCumulative": -247680.9015923287
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -42716.57095800005,
        "projectCumulative": -243461.71458632872
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -38497.383952000055,
        "projectCumulative": -239242.52758032872
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -34278.19694600006,
        "projectCumulative": -235023.34057432873
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -30059.00994000007,
        "projectCumulative": -230804.15356832874
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -25839.822934000076,
        "projectCumulative": -226584.96656232874
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -21620.635928000083,
        "projectCumulative": -222365.77955632875
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -17401.44892200009,
        "projectCumulative": -218146.59255032876
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -13182.261916000098,
        "projectCumulative": -213927.40554432877
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -8963.074910000105,
        "projectCumulative": -209708.21853832877
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -4743.887904000112,
        "projectCumulative": -205489.03153232878
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": -524.7008980001192,
        "projectCumulative": -201269.8445263288
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 3694.4861079998736,
        "projectCumulative": -197050.6575203288
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 7913.6731139998665,
        "projectCumulative": -192831.4705143288
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 12132.86011999986,
        "projectCumulative": -188612.2835083288
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 16352.047125999852,
        "projectCumulative": -184393.09650232882
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 20571.234131999845,
        "projectCumulative": -180173.90949632882
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 24790.421137999838,
        "projectCumulative": -175954.72249032883
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 29009.60814399983,
        "projectCumulative": -171735.53548432884
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 33228.79514999982,
        "projectCumulative": -167516.34847832884
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 37447.982155999816,
        "projectCumulative": -163297.16147232885
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 41667.16916199981,
        "projectCumulative": -159077.97446632886
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 45886.3561679998,
        "projectCumulative": -154858.78746032887
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 50105.543173999795,
        "projectCumulative": -150639.60045432887
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 54324.73017999979,
        "projectCumulative": -146420.41344832888
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 58543.91718599978,
        "projectCumulative": -142201.2264423289
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 62763.10419199977,
        "projectCumulative": -137982.0394363289
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 66982.29119799976,
        "projectCumulative": -133762.8524303289
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 71201.47820399975,
        "projectCumulative": -129543.66542432891
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 75420.66520999974,
        "projectCumulative": -125324.47841832892
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 79639.85221599974,
        "projectCumulative": -121105.29141232892
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 83859.03922199973,
        "projectCumulative": -116886.10440632893
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 88078.22622799972,
        "projectCumulative": -112666.91740032894
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 92297.41323399972,
        "projectCumulative": -108447.73039432894
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 96516.60023999971,
        "projectCumulative": -104228.54338832895
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 100735.7872459997,
        "projectCumulative": -100009.35638232896
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 104954.9742519997,
        "projectCumulative": -95790.16937632897
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 109174.16125799969,
        "projectCumulative": -91570.98237032897
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 113393.34826399968,
        "projectCumulative": -87351.79536432898
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 117612.53526999967,
        "projectCumulative": -83132.60835832899
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 121831.72227599967,
        "projectCumulative": -78913.421352329
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 126050.90928199966,
        "projectCumulative": -74694.234346329
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 130270.09628799965,
        "projectCumulative": -70475.04734032901
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 134489.28329399964,
        "projectCumulative": -66255.86033432902
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 138708.47029999964,
        "projectCumulative": -62036.67332832902
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 142927.65730599963,
        "projectCumulative": -57817.48632232903
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 147146.84431199962,
        "projectCumulative": -53598.29931632904
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 151366.03131799962,
        "projectCumulative": -49379.112310329045
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 155585.2183239996,
        "projectCumulative": -45159.92530432905
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 159804.4053299996,
        "projectCumulative": -40940.73829832906
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 164023.5923359996,
        "projectCumulative": -36721.551292329066
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 168242.7793419996,
        "projectCumulative": -32502.364286329073
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 172461.96634799958,
        "projectCumulative": -28283.17728032908
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 176681.15335399957,
        "projectCumulative": -24063.990274329088
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4719.187005999993,
        "ebit": 1885.8536726666593,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4219.187005999993,
        "cumulative": 180900.34035999957,
        "projectCumulative": -19844.803268329095
      }
    ],
    "matureCash": 4219.187005999993
  }
}