{
  "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": "37",
    "abbr": "NC",
    "name": "North Carolina",
    "slug": "north-carolina",
    "region": "South",
    "population2025": 11197968,
    "population2024": 11052061,
    "populationChange": 145907,
    "populationGrowthPct": 1.3201791050556189,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 35.62,
        "hourly_mean": 36.81,
        "hourly_p25": 28.75,
        "hourly_p75": 43.79,
        "employment": 9420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23600
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.02,
        "hourly_mean": 16.9,
        "hourly_p25": 14.28,
        "hourly_p75": 18.35,
        "employment": 50150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23983
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.74,
        "hourly_mean": 13.97,
        "hourly_p25": 11.24,
        "hourly_p75": 16.52,
        "employment": 92230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23988
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.59,
        "hourly_mean": 14.96,
        "hourly_p25": 13.48,
        "hourly_p75": 16.9,
        "employment": 12050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23992
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.83,
        "hourly_mean": 24.38,
        "hourly_p25": 18.68,
        "hourly_p75": 29.18,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23996
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.59,
        "hourly_mean": 16.39,
        "hourly_p25": 14.06,
        "hourly_p75": 17.9,
        "employment": 53330,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 23998
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 18.47,
        "hourly_mean": 21,
        "hourly_p25": 14.07,
        "hourly_p75": 23.22,
        "employment": 8490,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24020
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.09,
        "hourly_mean": 15.86,
        "hourly_p25": 13.16,
        "hourly_p75": 17.98,
        "employment": 13820,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24350
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/north-carolina"
  },
  "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__north-carolina.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": 35.62
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.02
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.74
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.59
      }
    ],
    "hours": 1213.33,
    "wages": 22004.8946,
    "payroll": 25965.775628,
    "fixed": 35465.775628,
    "depreciation": 2833.3333333333335,
    "training": 5136.101597026365,
    "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",
        5136.101597026365
      ]
    ],
    "openingTotal": 200136.10159702637,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7798.224371999997,
    "ebit": 4964.891038666663,
    "breakEvenRevenue": 59842.35775208334,
    "breakEvenUnits": 2301.6291443108976,
    "breakEvenDaily": 88.52419785811145,
    "breakEvenUtilization": 0.6147513740146628,
    "utilization": 0.6944444444444444,
    "peakDeficit": 37001.02251200001,
    "deficitMonth": 4,
    "buffer": 70931.551256,
    "reserve": 107932.57376800002,
    "funding": 308068.6753650264,
    "payback": 38,
    "year1": {
      "revenue": 698308,
      "ebit": -12672.187536000054,
      "cash": 15327.812463999966
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18160.175628000005,
        "ebit": -20993.508961333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18660.175628000005,
        "cumulative": -18660.175628000005,
        "projectCumulative": -218796.27722502637
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -11670.575627999999,
        "ebit": -14503.908961333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12170.575627999999,
        "cumulative": -30830.751256000003,
        "projectCumulative": -230966.85285302636
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5180.975628000007,
        "ebit": -8014.308961333341,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5680.975628000007,
        "cumulative": -36511.72688400001,
        "projectCumulative": -236647.82848102637
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 10.704372000000149,
        "ebit": -2822.6289613333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -489.29562799999985,
        "cumulative": -37001.02251200001,
        "projectCumulative": -237137.1241090264
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 3471.8243719999955,
        "ebit": 638.491038666662,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2971.8243719999955,
        "cumulative": -34029.198140000015,
        "projectCumulative": -234165.2997370264
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6067.664371999999,
        "ebit": 3234.331038666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5567.664371999999,
        "cumulative": -28461.533768000016,
        "projectCumulative": -228597.6353650264
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": -21163.30939600002,
        "projectCumulative": -221299.4109930264
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": -13865.085024000022,
        "projectCumulative": -214001.1866210264
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": -6566.860652000025,
        "projectCumulative": -206702.9622490264
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 731.3637199999721,
        "projectCumulative": -199404.7378770264
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 8029.588091999969,
        "projectCumulative": -192106.5135050264
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 15327.812463999966,
        "projectCumulative": -184808.2891330264
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 22626.036835999963,
        "projectCumulative": -177510.0647610264
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 29924.26120799996,
        "projectCumulative": -170211.84038902642
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 37222.48557999996,
        "projectCumulative": -162913.61601702642
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 44520.709951999954,
        "projectCumulative": -155615.39164502642
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 51818.93432399995,
        "projectCumulative": -148317.16727302643
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 59117.15869599995,
        "projectCumulative": -141018.94290102643
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 66415.38306799994,
        "projectCumulative": -133720.71852902643
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 73713.60743999993,
        "projectCumulative": -126422.49415702643
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 81011.83181199993,
        "projectCumulative": -119124.26978502644
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 88310.05618399993,
        "projectCumulative": -111826.04541302644
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 95608.28055599993,
        "projectCumulative": -104527.82104102644
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 102906.50492799992,
        "projectCumulative": -97229.59666902645
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 110204.72929999992,
        "projectCumulative": -89931.37229702645
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 117502.95367199992,
        "projectCumulative": -82633.14792502645
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 124801.17804399991,
        "projectCumulative": -75334.92355302646
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 132099.4024159999,
        "projectCumulative": -68036.69918102646
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 139397.6267879999,
        "projectCumulative": -60738.47480902646
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 146695.8511599999,
        "projectCumulative": -53440.250437026465
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 153994.0755319999,
        "projectCumulative": -46142.02606502647
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 161292.2999039999,
        "projectCumulative": -38843.80169302647
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 168590.5242759999,
        "projectCumulative": -31545.577321026474
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 175888.7486479999,
        "projectCumulative": -24247.352949026477
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 183186.9730199999,
        "projectCumulative": -16949.12857702648
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 190485.19739199989,
        "projectCumulative": -9650.904205026483
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 197783.42176399988,
        "projectCumulative": -2352.6798330264864
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 205081.64613599988,
        "projectCumulative": 4945.5445389735105
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 212379.87050799988,
        "projectCumulative": 12243.768910973507
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 219678.09487999987,
        "projectCumulative": 19541.993282973504
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 226976.31925199987,
        "projectCumulative": 26840.2176549735
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 234274.54362399987,
        "projectCumulative": 34138.4420269735
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 241572.76799599986,
        "projectCumulative": 41436.666398973495
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 248870.99236799986,
        "projectCumulative": 48734.89077097349
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 256169.21673999986,
        "projectCumulative": 56033.11514297349
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 263467.44111199985,
        "projectCumulative": 63331.339514973486
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 270765.6654839999,
        "projectCumulative": 70629.56388697351
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 278063.88985599985,
        "projectCumulative": 77927.78825897348
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 285362.1142279998,
        "projectCumulative": 85226.01263097345
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 292660.3385999998,
        "projectCumulative": 92524.23700297342
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 299958.56297199975,
        "projectCumulative": 99822.46137497338
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 307256.7873439997,
        "projectCumulative": 107120.68574697335
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 314555.0117159997,
        "projectCumulative": 114418.91011897332
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 321853.23608799966,
        "projectCumulative": 121717.13449097329
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 329151.4604599996,
        "projectCumulative": 129015.35886297325
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 336449.6848319996,
        "projectCumulative": 136313.58323497322
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 343747.90920399956,
        "projectCumulative": 143611.8076069732
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 351046.1335759995,
        "projectCumulative": 150910.03197897316
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 358344.3579479995,
        "projectCumulative": 158208.25635097313
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.224371999997,
        "ebit": 4964.891038666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.224371999997,
        "cumulative": 365642.58231999946,
        "projectCumulative": 165506.4807229731
      }
    ],
    "matureCash": 7298.224371999997
  }
}