{
  "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": "40",
    "abbr": "OK",
    "name": "Oklahoma",
    "slug": "oklahoma",
    "region": "South",
    "population2025": 4123288,
    "population2024": 4097758,
    "populationChange": 25530,
    "populationGrowthPct": 0.62302361437645,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.69,
        "hourly_mean": 35.59,
        "hourly_p25": 26.5,
        "hourly_p75": 43.38,
        "employment": 2020,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 25775
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 15.25,
        "hourly_mean": 16.31,
        "hourly_p25": 13.78,
        "hourly_p75": 18.01,
        "employment": 17050,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26138
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 11.27,
        "hourly_mean": 12.04,
        "hourly_p25": 10.54,
        "hourly_p75": 13.23,
        "employment": 52520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26142
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.17,
        "hourly_mean": 13.12,
        "hourly_p25": 11.12,
        "hourly_p75": 14.43,
        "employment": 4060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26146
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 19.45,
        "hourly_mean": 20.99,
        "hourly_p25": 16.85,
        "hourly_p75": 23.31,
        "employment": 2290,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26150
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.96,
        "hourly_mean": 15.52,
        "hourly_p25": 13.55,
        "hourly_p75": 17.2,
        "employment": 23620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26152
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.26,
        "hourly_mean": 17.45,
        "hourly_p25": 11.09,
        "hourly_p75": 21.28,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26175
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.85,
        "hourly_mean": 16.2,
        "hourly_p25": 13.32,
        "hourly_p75": 17.94,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26480
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oklahoma"
  },
  "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__oklahoma.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": 30.69
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 15.25
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 11.27
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.17
      }
    ],
    "hours": 1213.33,
    "wages": 19091.1777,
    "payroll": 22527.589686,
    "fixed": 32027.589686,
    "depreciation": 2833.3333333333335,
    "training": 4456.018992887343,
    "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",
        4456.018992887343
      ]
    ],
    "openingTotal": 199456.01899288734,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 11236.410314,
    "ebit": 8403.076980666667,
    "breakEvenRevenue": 54470.19221770833,
    "breakEvenUnits": 2095.007392988782,
    "breakEvenDaily": 80.57720742264547,
    "breakEvenUtilization": 0.559563940435038,
    "utilization": 0.6944444444444444,
    "peakDeficit": 26197.169058,
    "deficitMonth": 3,
    "buffer": 64055.179372,
    "reserve": 90252.34843,
    "funding": 289708.36742288736,
    "payback": 26,
    "year1": {
      "revenue": 698308,
      "ebit": 28586.043768000003,
      "cash": 56586.04376800001
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -14721.989686,
        "ebit": -17555.323019333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15221.989686,
        "cumulative": -15221.989686,
        "projectCumulative": -214678.00867888733
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -8232.389685999995,
        "ebit": -11065.723019333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8732.389685999995,
        "cumulative": -23954.379371999996,
        "projectCumulative": -223410.39836488734
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -1742.7896860000037,
        "ebit": -4576.123019333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2242.7896860000037,
        "cumulative": -26197.169058,
        "projectCumulative": -225653.18805088734
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 3448.890314000004,
        "ebit": 615.5569806666704,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2948.890314000004,
        "cumulative": -23248.278743999996,
        "projectCumulative": -222704.29773688735
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 6910.010313999999,
        "ebit": 4076.6769806666657,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6410.010313999999,
        "cumulative": -16838.268429999996,
        "projectCumulative": -216294.28742288734
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 9505.850314000003,
        "ebit": 6672.516980666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9005.850314000003,
        "cumulative": -7832.4181159999935,
        "projectCumulative": -207288.43710888733
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 2903.992198000007,
        "projectCumulative": -196552.02679488732
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 13640.402512000008,
        "projectCumulative": -185815.61648088734
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 24376.81282600001,
        "projectCumulative": -175079.20616688734
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 35113.22314000001,
        "projectCumulative": -164342.79585288733
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 45849.63345400001,
        "projectCumulative": -153606.38553888735
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 56586.04376800001,
        "projectCumulative": -142869.97522488734
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 67322.45408200001,
        "projectCumulative": -132133.56491088733
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 78058.86439600002,
        "projectCumulative": -121397.15459688733
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 88795.27471000003,
        "projectCumulative": -110660.74428288732
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 99531.68502400003,
        "projectCumulative": -99924.33396888731
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 110268.09533800004,
        "projectCumulative": -89187.9236548873
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 121004.50565200005,
        "projectCumulative": -78451.5133408873
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 131740.91596600006,
        "projectCumulative": -67715.10302688729
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 142477.32628000007,
        "projectCumulative": -56978.69271288728
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 153213.73659400007,
        "projectCumulative": -46242.28239888727
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 163950.14690800008,
        "projectCumulative": -35505.87208488726
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 174686.5572220001,
        "projectCumulative": -24769.461770887254
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 185422.9675360001,
        "projectCumulative": -14033.051456887246
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 196159.3778500001,
        "projectCumulative": -3296.641142887238
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 206895.7881640001,
        "projectCumulative": 7439.76917111277
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 217632.19847800012,
        "projectCumulative": 18176.179485112778
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 228368.60879200013,
        "projectCumulative": 28912.589799112786
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 239105.01910600014,
        "projectCumulative": 39649.000113112794
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 249841.42942000015,
        "projectCumulative": 50385.4104271128
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 260577.83973400015,
        "projectCumulative": 61121.82074111281
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 271314.25004800013,
        "projectCumulative": 71858.23105511279
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 282050.6603620001,
        "projectCumulative": 82594.64136911277
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 292787.0706760001,
        "projectCumulative": 93331.05168311275
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 303523.48099000007,
        "projectCumulative": 104067.46199711272
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 314259.89130400005,
        "projectCumulative": 114803.8723111127
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 324996.301618,
        "projectCumulative": 125540.28262511268
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 335732.711932,
        "projectCumulative": 136276.69293911266
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 346469.122246,
        "projectCumulative": 147013.10325311264
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 357205.53255999996,
        "projectCumulative": 157749.51356711262
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 367941.94287399994,
        "projectCumulative": 168485.9238811126
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 378678.3531879999,
        "projectCumulative": 179222.33419511258
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 389414.7635019999,
        "projectCumulative": 189958.74450911256
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 400151.1738159999,
        "projectCumulative": 200695.15482311253
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 410887.58412999986,
        "projectCumulative": 211431.5651371125
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 421623.99444399984,
        "projectCumulative": 222167.9754511125
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 432360.4047579998,
        "projectCumulative": 232904.38576511247
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 443096.8150719998,
        "projectCumulative": 243640.79607911245
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 453833.2253859998,
        "projectCumulative": 254377.20639311243
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 464569.63569999975,
        "projectCumulative": 265113.6167071124
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 475306.04601399973,
        "projectCumulative": 275850.0270211124
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 486042.4563279997,
        "projectCumulative": 286586.43733511236
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 496778.8666419997,
        "projectCumulative": 297322.84764911234
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 507515.27695599967,
        "projectCumulative": 308059.2579631123
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 518251.68726999965,
        "projectCumulative": 318795.6682771123
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 528988.0975839996,
        "projectCumulative": 329532.0785911123
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 539724.5078979996,
        "projectCumulative": 340268.48890511226
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 550460.9182119996,
        "projectCumulative": 351004.89921911224
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 561197.3285259996,
        "projectCumulative": 361741.3095331122
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 11236.410314,
        "ebit": 8403.076980666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10736.410314,
        "cumulative": 571933.7388399995,
        "projectCumulative": 372477.7198471122
      }
    ],
    "matureCash": 10736.410314
  }
}