{
  "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": "39",
    "abbr": "OH",
    "name": "Ohio",
    "slug": "ohio",
    "region": "Midwest",
    "population2025": 11900510,
    "population2024": 11860621,
    "populationChange": 39889,
    "populationGrowthPct": 0.3363145993789063,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.28,
        "hourly_mean": 32.41,
        "hourly_p25": 26.44,
        "hourly_p75": 36.73,
        "employment": 8570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 24967
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.09,
        "hourly_mean": 16.96,
        "hourly_p25": 14.19,
        "hourly_p75": 18.23,
        "employment": 46910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25359
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.67,
        "hourly_mean": 13.9,
        "hourly_p25": 12.89,
        "hourly_p75": 14.39,
        "employment": 163560,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25364
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.19,
        "hourly_mean": 14.65,
        "hourly_p25": 12.72,
        "hourly_p75": 16.57,
        "employment": 14380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25368
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.17,
        "hourly_mean": 23.43,
        "hourly_p25": 18.37,
        "hourly_p75": 28,
        "employment": 5730,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25372
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.26,
        "hourly_mean": 18.06,
        "hourly_p25": 14.8,
        "hourly_p75": 20.56,
        "employment": 72540,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25374
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.43,
        "hourly_mean": 21.48,
        "hourly_p25": 13.47,
        "hourly_p75": 27.81,
        "employment": 12890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25401
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.94,
        "hourly_mean": 17.13,
        "hourly_p25": 14.13,
        "hourly_p75": 18.9,
        "employment": 13750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25738
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/ohio"
  },
  "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__ohio.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": 30.28
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.09
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.67
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.19
      }
    ],
    "hours": 1213.33,
    "wages": 20996.1124,
    "payroll": 24775.412632,
    "fixed": 34275.412632,
    "depreciation": 2833.3333333333335,
    "training": 4900.644533375092,
    "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",
        4900.644533375092
      ]
    ],
    "openingTotal": 199900.6445333751,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8988.587368,
    "ebit": 6155.2540346666665,
    "breakEvenRevenue": 57982.415570833335,
    "breakEvenUnits": 2230.0929065705127,
    "breakEvenDaily": 85.77280409886588,
    "breakEvenUtilization": 0.5956444729087907,
    "utilization": 0.6944444444444444,
    "peakDeficit": 32940.637896,
    "deficitMonth": 3,
    "buffer": 68550.825264,
    "reserve": 101491.46316,
    "funding": 301392.1076933751,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": 1612.1684159999913,
      "cash": 29612.168416000008
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -16969.812632,
        "ebit": -19803.145965333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17469.812632,
        "cumulative": -17469.812632,
        "projectCumulative": -217370.45716537512
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10480.212631999995,
        "ebit": -13313.54596533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10980.212631999995,
        "cumulative": -28450.025263999996,
        "projectCumulative": -228350.6697973751
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -3990.612632000004,
        "ebit": -6823.945965333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4490.612632000004,
        "cumulative": -32940.637896,
        "projectCumulative": -232841.2824293751
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1201.0673680000036,
        "ebit": -1632.2659653333299,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 701.0673680000036,
        "cumulative": -32239.570527999997,
        "projectCumulative": -232140.21506137511
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4662.187367999999,
        "ebit": 1828.8540346666655,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4162.187367999999,
        "cumulative": -28077.383159999998,
        "projectCumulative": -227978.0276933751
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7258.027368000003,
        "ebit": 4424.694034666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6758.027368000003,
        "cumulative": -21319.355791999995,
        "projectCumulative": -221220.0003253751
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": -12830.768423999994,
        "projectCumulative": -212731.4129573751
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": -4342.181055999994,
        "projectCumulative": -204242.8255893751
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 4146.406312000006,
        "projectCumulative": -195754.2382213751
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 12634.993680000007,
        "projectCumulative": -187265.6508533751
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 21123.581048000007,
        "projectCumulative": -178777.06348537508
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 29612.168416000008,
        "projectCumulative": -170288.4761173751
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 38100.75578400001,
        "projectCumulative": -161799.8887493751
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 46589.34315200001,
        "projectCumulative": -153311.3013813751
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 55077.93052000001,
        "projectCumulative": -144822.7140133751
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 63566.51788800001,
        "projectCumulative": -136334.1266453751
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 72055.10525600001,
        "projectCumulative": -127845.5392773751
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 80543.69262400002,
        "projectCumulative": -119356.95190937509
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 89032.27999200003,
        "projectCumulative": -110868.36454137508
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 97520.86736000003,
        "projectCumulative": -102379.77717337507
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 106009.45472800004,
        "projectCumulative": -93891.18980537506
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 114498.04209600005,
        "projectCumulative": -85402.60243737506
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 122986.62946400006,
        "projectCumulative": -76914.01506937505
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 131475.21683200006,
        "projectCumulative": -68425.42770137504
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 139963.80420000007,
        "projectCumulative": -59936.84033337503
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 148452.39156800008,
        "projectCumulative": -51448.252965375024
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 156940.9789360001,
        "projectCumulative": -42959.66559737502
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 165429.5663040001,
        "projectCumulative": -34471.07822937501
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 173918.1536720001,
        "projectCumulative": -25982.490861375
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 182406.7410400001,
        "projectCumulative": -17493.903493374994
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 190895.32840800012,
        "projectCumulative": -9005.316125374986
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 199383.91577600013,
        "projectCumulative": -516.7287573749782
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 207872.50314400013,
        "projectCumulative": 7971.8586106250295
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 216361.09051200014,
        "projectCumulative": 16460.445978625037
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 224849.67788000015,
        "projectCumulative": 24949.033346625045
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 233338.26524800016,
        "projectCumulative": 33437.62071462505
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 241826.85261600016,
        "projectCumulative": 41926.20808262506
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 250315.43998400017,
        "projectCumulative": 50414.79545062507
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 258804.02735200018,
        "projectCumulative": 58903.382818625076
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 267292.6147200002,
        "projectCumulative": 67391.97018662508
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 275781.2020880002,
        "projectCumulative": 75880.55755462509
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 284269.7894560002,
        "projectCumulative": 84369.1449226251
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 292758.3768240002,
        "projectCumulative": 92857.7322906251
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 301246.9641920002,
        "projectCumulative": 101346.31965862511
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 309735.5515600002,
        "projectCumulative": 109834.90702662512
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 318224.13892800023,
        "projectCumulative": 118323.49439462513
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 326712.72629600024,
        "projectCumulative": 126812.08176262514
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 335201.31366400025,
        "projectCumulative": 135300.66913062515
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 343689.90103200026,
        "projectCumulative": 143789.25649862515
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 352178.48840000026,
        "projectCumulative": 152277.84386662516
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 360667.0757680003,
        "projectCumulative": 160766.43123462517
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 369155.6631360003,
        "projectCumulative": 169255.01860262518
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 377644.2505040003,
        "projectCumulative": 177743.60597062518
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 386132.8378720003,
        "projectCumulative": 186232.1933386252
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 394621.4252400003,
        "projectCumulative": 194720.7807066252
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 403110.0126080003,
        "projectCumulative": 203209.3680746252
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 411598.5999760003,
        "projectCumulative": 211697.9554426252
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 420087.1873440003,
        "projectCumulative": 220186.54281062522
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 428575.77471200033,
        "projectCumulative": 228675.13017862523
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8988.587368,
        "ebit": 6155.2540346666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8488.587368,
        "cumulative": 437064.36208000034,
        "projectCumulative": 237163.71754662524
      }
    ],
    "matureCash": 8488.587368
  }
}