{
  "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": "36",
    "abbr": "NY",
    "name": "New York",
    "slug": "new-york",
    "region": "Northeast",
    "population2025": 20002427,
    "population2024": 20001419,
    "populationChange": 1008,
    "populationGrowthPct": 0.0050396424373655435,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 40.48,
        "hourly_mean": 45.31,
        "hourly_p25": 34.82,
        "hourly_p75": 50.38,
        "employment": 8000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 22791
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21,
        "hourly_mean": 20.75,
        "hourly_p25": 17.84,
        "hourly_p75": 22.37,
        "employment": 71530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23185
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.95,
        "hourly_mean": 17.75,
        "hourly_p25": 16.51,
        "hourly_p75": 17.86,
        "employment": 168620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23190
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.04,
        "hourly_mean": 18.14,
        "hourly_p25": 16.58,
        "hourly_p75": 18.44,
        "employment": 30680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23194
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 29.12,
        "hourly_mean": 29.87,
        "hourly_p25": 23.18,
        "hourly_p75": 35.4,
        "employment": 11620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23198
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 20.02,
        "hourly_mean": 21.55,
        "hourly_p25": 17.48,
        "hourly_p75": 24.09,
        "employment": 195250,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23200
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.19,
        "hourly_mean": 24.06,
        "hourly_p25": 16.63,
        "hourly_p75": 28.04,
        "employment": 20740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23225
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.94,
        "hourly_mean": 21.95,
        "hourly_p25": 17.08,
        "hourly_p75": 23.66,
        "employment": 20390,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23563
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/new-york"
  },
  "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-york.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": 40.48
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.95
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.04
      }
    ],
    "hours": 1213.33,
    "wages": 26347.9184,
    "payroll": 31090.543711999995,
    "fixed": 40590.543712,
    "depreciation": 2833.3333333333335,
    "training": 6149.794772139483,
    "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",
        6149.794772139483
      ]
    ],
    "openingTotal": 201149.7947721395,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 2673.456288000001,
    "ebit": -159.87704533333226,
    "breakEvenRevenue": 67849.80788333333,
    "breakEvenUnits": 2609.6079955128203,
    "breakEvenDaily": 100.36953828895463,
    "breakEvenUtilization": 0.6970106825621849,
    "utilization": 0.6944444444444444,
    "peakDeficit": 59653.03855999999,
    "deficitMonth": 5,
    "buffer": 81181.087424,
    "reserve": 140834.12598399998,
    "funding": 341983.92075613944,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -74169.40454399995,
      "cash": -46169.40454399998
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -23284.943712,
        "ebit": -26118.277045333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -23784.943712,
        "cumulative": -23784.943712,
        "projectCumulative": -224934.7384841395
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -16795.343711999994,
        "ebit": -19628.677045333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17295.343711999994,
        "cumulative": -41080.287423999995,
        "projectCumulative": -242230.0821961395
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -10305.743712000003,
        "ebit": -13139.077045333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10805.743712000003,
        "cumulative": -51886.031136,
        "projectCumulative": -253035.8259081395
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -5114.063711999996,
        "ebit": -7947.3970453333295,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5614.063711999996,
        "cumulative": -57500.09484799999,
        "projectCumulative": -258649.8896201395
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -1652.9437120000002,
        "ebit": -4486.277045333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2152.9437120000002,
        "cumulative": -59653.03855999999,
        "projectCumulative": -260802.83333213947
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 942.8962880000036,
        "ebit": -1890.43704533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 442.89628800000355,
        "cumulative": -59210.14227199999,
        "projectCumulative": -260359.9370441395
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -57036.68598399999,
        "projectCumulative": -258186.48075613947
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -54863.22969599999,
        "projectCumulative": -256013.02446813948
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -52689.77340799999,
        "projectCumulative": -253839.56818013947
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -50516.317119999985,
        "projectCumulative": -251666.11189213948
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -48342.860831999984,
        "projectCumulative": -249492.65560413947
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -46169.40454399998,
        "projectCumulative": -247319.19931613948
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -43995.94825599998,
        "projectCumulative": -245145.74302813946
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -41822.49196799998,
        "projectCumulative": -242972.28674013948
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -39649.03567999998,
        "projectCumulative": -240798.83045213946
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -37475.57939199998,
        "projectCumulative": -238625.37416413947
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -35302.12310399998,
        "projectCumulative": -236451.91787613946
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -33128.666815999975,
        "projectCumulative": -234278.46158813947
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -30955.210527999974,
        "projectCumulative": -232105.00530013946
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -28781.754239999973,
        "projectCumulative": -229931.54901213947
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -26608.29795199997,
        "projectCumulative": -227758.09272413945
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -24434.84166399997,
        "projectCumulative": -225584.63643613947
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -22261.38537599997,
        "projectCumulative": -223411.18014813945
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -20087.929087999968,
        "projectCumulative": -221237.72386013946
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -17914.472799999967,
        "projectCumulative": -219064.26757213945
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -15741.016511999966,
        "projectCumulative": -216890.81128413946
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -13567.560223999964,
        "projectCumulative": -214717.35499613945
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -11394.103935999963,
        "projectCumulative": -212543.89870813946
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -9220.647647999962,
        "projectCumulative": -210370.44242013944
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -7047.191359999961,
        "projectCumulative": -208196.98613213946
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -4873.7350719999595,
        "projectCumulative": -206023.52984413944
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -2700.2787839999583,
        "projectCumulative": -203850.07355613945
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": -526.822495999957,
        "projectCumulative": -201676.61726813944
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 1646.6337920000442,
        "projectCumulative": -199503.16098013945
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 3820.0900800000454,
        "projectCumulative": -197329.70469213944
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 5993.546368000047,
        "projectCumulative": -195156.24840413945
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 8167.002656000048,
        "projectCumulative": -192982.79211613943
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 10340.458944000049,
        "projectCumulative": -190809.33582813945
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 12513.91523200005,
        "projectCumulative": -188635.87954013943
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 14687.371520000052,
        "projectCumulative": -186462.42325213944
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 16860.827808000053,
        "projectCumulative": -184288.96696413943
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 19034.284096000054,
        "projectCumulative": -182115.51067613944
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 21207.740384000055,
        "projectCumulative": -179942.05438813943
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 23381.196672000056,
        "projectCumulative": -177768.59810013944
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 25554.652960000058,
        "projectCumulative": -175595.14181213942
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 27728.10924800006,
        "projectCumulative": -173421.68552413944
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 29901.56553600006,
        "projectCumulative": -171248.22923613942
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 32075.02182400006,
        "projectCumulative": -169074.77294813943
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 34248.47811200006,
        "projectCumulative": -166901.31666013942
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 36421.934400000064,
        "projectCumulative": -164727.86037213943
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 38595.390688000065,
        "projectCumulative": -162554.40408413942
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 40768.846976000066,
        "projectCumulative": -160380.94779613943
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 42942.30326400007,
        "projectCumulative": -158207.4915081394
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 45115.75955200007,
        "projectCumulative": -156034.03522013943
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 47289.21584000007,
        "projectCumulative": -153860.5789321394
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 49462.67212800007,
        "projectCumulative": -151687.12264413942
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 51636.12841600007,
        "projectCumulative": -149513.6663561394
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 53809.58470400007,
        "projectCumulative": -147340.21006813942
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 55983.040992000075,
        "projectCumulative": -145166.7537801394
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2673.456288000001,
        "ebit": -159.87704533333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2173.456288000001,
        "cumulative": 58156.497280000076,
        "projectCumulative": -142993.29749213942
      }
    ],
    "matureCash": 2173.456288000001
  }
}