{
  "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": "35",
    "abbr": "NM",
    "name": "New Mexico",
    "slug": "new-mexico",
    "region": "West",
    "population2025": 2125498,
    "population2024": 2126774,
    "populationChange": -1276,
    "populationGrowthPct": -0.059996971939657584,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.35,
        "hourly_mean": 36.83,
        "hourly_p25": 28,
        "hourly_p75": 45.01,
        "employment": 1410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22121
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.84,
        "hourly_mean": 16.86,
        "hourly_p25": 14.53,
        "hourly_p75": 17.94,
        "employment": 7810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22459
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.8,
        "hourly_mean": 14.55,
        "hourly_p25": 13.5,
        "hourly_p75": 14.49,
        "employment": 28250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22463
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.67,
        "hourly_mean": 15.32,
        "hourly_p25": 13.78,
        "hourly_p75": 17.06,
        "employment": 3250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22467
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.56,
        "hourly_mean": 23.41,
        "hourly_p25": 16.8,
        "hourly_p75": 27.13,
        "employment": 890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22471
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.32,
        "hourly_mean": 17.52,
        "hourly_p25": 14.89,
        "hourly_p75": 18.5,
        "employment": 14360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22473
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.15,
        "hourly_mean": 19.01,
        "hourly_p25": 13.85,
        "hourly_p75": 22.23,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22494
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.57,
        "hourly_mean": 15.77,
        "hourly_p25": 13.37,
        "hourly_p75": 16.79,
        "employment": 1820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22757
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-mexico"
  },
  "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-mexico.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": 31.35
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 16.84
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.8
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.67
      }
    ],
    "hours": 1213.33,
    "wages": 21231.4955,
    "payroll": 25053.16469,
    "fixed": 34553.164690000005,
    "depreciation": 2833.3333333333335,
    "training": 4955.584651825967,
    "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",
        4955.584651825967
      ]
    ],
    "openingTotal": 199955.58465182598,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8710.835309999995,
    "ebit": 5877.501976666661,
    "breakEvenRevenue": 58416.403161458344,
    "breakEvenUnits": 2246.784736979167,
    "breakEvenDaily": 86.41479757612181,
    "breakEvenUtilization": 0.6001027609452904,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33773.89407000002,
    "deficitMonth": 3,
    "buffer": 69106.32938000001,
    "reserve": 102880.22345000002,
    "funding": 302835.808101826,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -1720.8562800000745,
      "cash": 26279.143719999942
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17247.564690000007,
        "ebit": -20080.89802333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17747.564690000007,
        "cumulative": -17747.564690000007,
        "projectCumulative": -217703.14934182598
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10757.96469,
        "ebit": -13591.298023333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11257.96469,
        "cumulative": -29005.529380000007,
        "projectCumulative": -228961.11403182597
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4268.364690000009,
        "ebit": -7101.698023333343,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4768.364690000009,
        "cumulative": -33773.89407000002,
        "projectCumulative": -233729.478721826
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 923.3153099999981,
        "ebit": -1910.0180233333353,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 423.31530999999814,
        "cumulative": -33350.57876000002,
        "projectCumulative": -233306.163411826
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4384.4353099999935,
        "ebit": 1551.10197666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3884.4353099999935,
        "cumulative": -29466.143450000025,
        "projectCumulative": -229421.728101826
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6980.275309999997,
        "ebit": 4146.941976666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6480.275309999997,
        "cumulative": -22985.868140000028,
        "projectCumulative": -222941.452791826
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": -14775.032830000033,
        "projectCumulative": -214730.61748182602
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": -6564.197520000038,
        "projectCumulative": -206519.78217182602
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 1646.637789999957,
        "projectCumulative": -198308.94686182603
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 9857.473099999952,
        "projectCumulative": -190098.11155182603
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 18068.308409999947,
        "projectCumulative": -181887.27624182604
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 26279.143719999942,
        "projectCumulative": -173676.44093182604
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 34489.97902999994,
        "projectCumulative": -165465.60562182605
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 42700.81433999993,
        "projectCumulative": -157254.77031182605
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 50911.64964999993,
        "projectCumulative": -149043.93500182606
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 59122.48495999992,
        "projectCumulative": -140833.09969182606
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 67333.32026999991,
        "projectCumulative": -132622.26438182607
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 75544.1555799999,
        "projectCumulative": -124411.42907182607
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 83754.9908899999,
        "projectCumulative": -116200.59376182608
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 91965.8261999999,
        "projectCumulative": -107989.75845182608
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 100176.66150999989,
        "projectCumulative": -99778.92314182609
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 108387.49681999988,
        "projectCumulative": -91568.0878318261
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 116598.33212999988,
        "projectCumulative": -83357.2525218261
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 124809.16743999987,
        "projectCumulative": -75146.4172118261
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 133020.00274999987,
        "projectCumulative": -66935.58190182611
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 141230.83805999986,
        "projectCumulative": -58724.746591826115
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 149441.67336999986,
        "projectCumulative": -50513.91128182612
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 157652.50867999985,
        "projectCumulative": -42303.075971826125
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 165863.34398999985,
        "projectCumulative": -34092.24066182613
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 174074.17929999984,
        "projectCumulative": -25881.405351826135
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 182285.01460999984,
        "projectCumulative": -17670.57004182614
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 190495.84991999983,
        "projectCumulative": -9459.734731826145
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 198706.68522999983,
        "projectCumulative": -1248.8994218261505
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 206917.52053999982,
        "projectCumulative": 6961.935888173844
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 215128.35584999982,
        "projectCumulative": 15172.77119817384
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 223339.1911599998,
        "projectCumulative": 23383.606508173834
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 231550.0264699998,
        "projectCumulative": 31594.44181817383
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 239760.8617799998,
        "projectCumulative": 39805.277128173824
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 247971.6970899998,
        "projectCumulative": 48016.11243817382
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 256182.5323999998,
        "projectCumulative": 56226.947748173814
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 264393.3677099998,
        "projectCumulative": 64437.78305817381
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 272604.2030199998,
        "projectCumulative": 72648.6183681738
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 280815.0383299998,
        "projectCumulative": 80859.4536781738
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 289025.8736399998,
        "projectCumulative": 89070.2889881738
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 297236.70894999977,
        "projectCumulative": 97281.12429817379
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 305447.54425999976,
        "projectCumulative": 105491.95960817378
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 313658.37956999976,
        "projectCumulative": 113702.79491817378
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 321869.21487999975,
        "projectCumulative": 121913.63022817377
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 330080.05018999975,
        "projectCumulative": 130124.46553817377
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 338290.88549999974,
        "projectCumulative": 138335.30084817376
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 346501.72080999974,
        "projectCumulative": 146546.13615817376
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 354712.55611999973,
        "projectCumulative": 154756.97146817375
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 362923.3914299997,
        "projectCumulative": 162967.80677817375
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 371134.2267399997,
        "projectCumulative": 171178.64208817374
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 379345.0620499997,
        "projectCumulative": 179389.47739817374
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 387555.8973599997,
        "projectCumulative": 187600.31270817373
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 395766.7326699997,
        "projectCumulative": 195811.14801817373
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 403977.5679799997,
        "projectCumulative": 204021.98332817372
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 412188.4032899997,
        "projectCumulative": 212232.81863817372
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8710.835309999995,
        "ebit": 5877.501976666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8210.835309999995,
        "cumulative": 420399.2385999997,
        "projectCumulative": 220443.6539481737
      }
    ],
    "matureCash": 8210.835309999995
  }
}