{
  "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": "41",
    "abbr": "OR",
    "name": "Oregon",
    "slug": "oregon",
    "region": "West",
    "population2025": 4273586,
    "population2024": 4265324,
    "populationChange": 8262,
    "populationGrowthPct": 0.1937015804660991,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.86,
        "hourly_mean": 33.87,
        "hourly_p25": 26.44,
        "hourly_p75": 37.12,
        "employment": 4420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26517
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 20.72,
        "hourly_mean": 21.22,
        "hourly_p25": 18.28,
        "hourly_p75": 22.95,
        "employment": 21550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26896
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 16.85,
        "hourly_mean": 17.41,
        "hourly_p25": 16.13,
        "hourly_p75": 17.73,
        "employment": 59920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26901
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.33,
        "hourly_mean": 17.63,
        "hourly_p25": 16.23,
        "hourly_p75": 18.21,
        "employment": 6680,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26905
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 27.02,
        "hourly_mean": 27.56,
        "hourly_p25": 22.7,
        "hourly_p75": 29.78,
        "employment": 2470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26909
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 18.92,
        "hourly_mean": 20.29,
        "hourly_p25": 17.35,
        "hourly_p75": 22.43,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26911
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 27.68,
        "hourly_mean": 27.51,
        "hourly_p25": 18.58,
        "hourly_p75": 31.12,
        "employment": 1860,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 26937
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 18.3,
        "hourly_mean": 19.53,
        "hourly_p25": 17.23,
        "hourly_p75": 21.2,
        "employment": 5550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 27246
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/oregon"
  },
  "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__oregon.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": 29.86
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 20.72
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 16.85
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.33
      }
    ],
    "hours": 1213.33,
    "wages": 24409.393799999998,
    "payroll": 28803.084683999998,
    "fixed": 38303.084684,
    "depreciation": 2833.3333333333335,
    "training": 5697.32910598106,
    "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",
        5697.32910598106
      ]
    ],
    "openingTotal": 200697.32910598107,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 4960.915315999999,
    "ebit": 2127.581982666665,
    "breakEvenRevenue": 64275.65315208334,
    "breakEvenUnits": 2472.140505849359,
    "breakEvenDaily": 95.08232714805227,
    "breakEvenUtilization": 0.6602939385281408,
    "utilization": 0.6944444444444444,
    "peakDeficit": 48350.258736,
    "deficitMonth": 4,
    "buffer": 76606.169368,
    "reserve": 124956.428104,
    "funding": 325653.7572099811,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -46719.896208000035,
      "cash": -18719.896208000013
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20997.484684000003,
        "ebit": -23830.818017333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -21497.484684000003,
        "cumulative": -21497.484684000003,
        "projectCumulative": -222194.81378998107
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -14507.884683999997,
        "ebit": -17341.21801733333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -15007.884683999997,
        "cumulative": -36505.369368,
        "projectCumulative": -237202.69847398106
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -8018.284684000006,
        "ebit": -10851.61801733334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8518.284684000006,
        "cumulative": -45023.654052000005,
        "projectCumulative": -245720.98315798107
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2826.604683999998,
        "ebit": -5659.938017333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3326.604683999998,
        "cumulative": -48350.258736,
        "projectCumulative": -249047.5878419811
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 634.5153159999973,
        "ebit": -2198.8180173333362,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 134.51531599999726,
        "cumulative": -48215.743420000006,
        "projectCumulative": -248913.0725259811
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3230.355316000001,
        "ebit": 397.02198266666755,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2730.355316000001,
        "cumulative": -45485.388104000005,
        "projectCumulative": -246182.71720998109
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -41024.47278800001,
        "projectCumulative": -241721.8018939811
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -36563.55747200001,
        "projectCumulative": -237260.8865779811
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -32102.64215600001,
        "projectCumulative": -232799.9712619811
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -27641.72684000001,
        "projectCumulative": -228339.0559459811
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -23180.81152400001,
        "projectCumulative": -223878.1406299811
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -18719.896208000013,
        "projectCumulative": -219417.2253139811
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -14258.980892000014,
        "projectCumulative": -214956.3099979811
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -9798.065576000015,
        "projectCumulative": -210495.3946819811
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -5337.150260000017,
        "projectCumulative": -206034.4793659811
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": -876.234944000018,
        "projectCumulative": -201573.5640499811
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 3584.6803719999807,
        "projectCumulative": -197112.6487339811
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 8045.595687999979,
        "projectCumulative": -192651.7334179811
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 12506.511003999978,
        "projectCumulative": -188190.8181019811
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 16967.426319999977,
        "projectCumulative": -183729.9027859811
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 21428.341635999976,
        "projectCumulative": -179268.9874699811
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 25889.256951999974,
        "projectCumulative": -174808.0721539811
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 30350.172267999973,
        "projectCumulative": -170347.1568379811
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 34811.08758399997,
        "projectCumulative": -165886.2415219811
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 39272.00289999997,
        "projectCumulative": -161425.3262059811
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 43732.91821599997,
        "projectCumulative": -156964.4108899811
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 48193.83353199997,
        "projectCumulative": -152503.4955739811
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 52654.74884799997,
        "projectCumulative": -148042.5802579811
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 57115.664163999965,
        "projectCumulative": -143581.66494198111
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 61576.579479999964,
        "projectCumulative": -139120.74962598112
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 66037.49479599996,
        "projectCumulative": -134659.83430998112
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 70498.41011199995,
        "projectCumulative": -130198.91899398112
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 74959.32542799995,
        "projectCumulative": -125738.00367798112
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 79420.24074399995,
        "projectCumulative": -121277.08836198112
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 83881.15605999995,
        "projectCumulative": -116816.17304598112
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 88342.07137599995,
        "projectCumulative": -112355.25772998112
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 92802.98669199995,
        "projectCumulative": -107894.34241398112
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 97263.90200799995,
        "projectCumulative": -103433.42709798113
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 101724.81732399995,
        "projectCumulative": -98972.51178198113
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 106185.73263999994,
        "projectCumulative": -94511.59646598113
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 110646.64795599994,
        "projectCumulative": -90050.68114998113
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 115107.56327199994,
        "projectCumulative": -85589.76583398113
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 119568.47858799994,
        "projectCumulative": -81128.85051798113
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 124029.39390399994,
        "projectCumulative": -76667.93520198113
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 128490.30921999994,
        "projectCumulative": -72207.01988598114
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 132951.22453599994,
        "projectCumulative": -67746.10456998114
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 137412.13985199993,
        "projectCumulative": -63285.18925398114
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 141873.05516799993,
        "projectCumulative": -58824.27393798114
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 146333.97048399993,
        "projectCumulative": -54363.35862198114
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 150794.88579999993,
        "projectCumulative": -49902.44330598114
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 155255.80111599993,
        "projectCumulative": -45441.52798998114
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 159716.71643199993,
        "projectCumulative": -40980.612673981144
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 164177.63174799993,
        "projectCumulative": -36519.697357981146
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 168638.54706399993,
        "projectCumulative": -32058.782041981147
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 173099.46237999992,
        "projectCumulative": -27597.86672598115
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 177560.37769599992,
        "projectCumulative": -23136.95140998115
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 182021.29301199992,
        "projectCumulative": -18676.03609398115
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 186482.20832799992,
        "projectCumulative": -14215.120777981152
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 190943.12364399992,
        "projectCumulative": -9754.205461981153
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 4960.915315999999,
        "ebit": 2127.581982666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4460.915315999999,
        "cumulative": 195404.03895999992,
        "projectCumulative": -5293.290145981155
      }
    ],
    "matureCash": 4460.915315999999
  }
}