{
  "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": "44",
    "abbr": "RI",
    "name": "Rhode Island",
    "slug": "rhode-island",
    "region": "Northeast",
    "population2025": 1114521,
    "population2024": 1110415,
    "populationChange": 4106,
    "populationGrowthPct": 0.3697716619462055,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 39.83,
        "hourly_mean": 40.55,
        "hourly_p25": 30.51,
        "hourly_p75": 45.8,
        "employment": 760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28094
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.55,
        "hourly_mean": 19.37,
        "hourly_p25": 16.64,
        "hourly_p75": 21.95,
        "employment": 6950,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28395
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 15.14,
        "hourly_mean": 16.37,
        "hourly_p25": 15,
        "hourly_p75": 16.95,
        "employment": 13310,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28399
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 16.33,
        "hourly_mean": 16.57,
        "hourly_p25": 15.16,
        "hourly_p75": 17.48,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28403
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 30.54,
        "hourly_mean": 29.79,
        "hourly_p25": 25.96,
        "hourly_p75": 31.22,
        "employment": 800,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28407
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.94,
        "hourly_mean": 19.42,
        "hourly_p25": 15.98,
        "hourly_p75": 22.23,
        "employment": 7270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28409
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15,
        "hourly_mean": 17.13,
        "hourly_p25": 15,
        "hourly_p75": 15.84,
        "employment": 1470,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28427
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 17.95,
        "hourly_mean": 19.01,
        "hourly_p25": 15.27,
        "hourly_p75": 23.18,
        "employment": 780,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28641
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/rhode-island"
  },
  "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__rhode-island.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": 39.83
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.55
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 15.14
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 16.33
      }
    ],
    "hours": 1213.33,
    "wages": 23899.4139,
    "payroll": 28201.308402,
    "fixed": 37701.308401999995,
    "depreciation": 2833.3333333333335,
    "training": 5578.296107802494,
    "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",
        5578.296107802494
      ]
    ],
    "openingTotal": 200578.29610780248,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 5562.691598000005,
    "ebit": 2729.3582646666714,
    "breakEvenRevenue": 63335.37771145833,
    "breakEvenUnits": 2435.9760658253203,
    "breakEvenDaily": 93.6913871471277,
    "breakEvenUtilization": 0.6506346329661646,
    "utilization": 0.6944444444444444,
    "peakDeficit": 45943.15360799998,
    "deficitMonth": 4,
    "buffer": 75402.61680399999,
    "reserve": 121345.77041199997,
    "funding": 321924.06651980244,
    "payback": 54,
    "year1": {
      "revenue": 698308,
      "ebit": -39498.58082399996,
      "cash": -11498.580823999939
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -20395.708401999997,
        "ebit": -23229.04173533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20895.708401999997,
        "cumulative": -20895.708401999997,
        "projectCumulative": -221474.00450980247
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -13906.10840199999,
        "ebit": -16739.441735333323,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14406.10840199999,
        "cumulative": -35301.81680399999,
        "projectCumulative": -235880.11291180248
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -7416.5084019999995,
        "ebit": -10249.841735333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7916.5084019999995,
        "cumulative": -43218.32520599999,
        "projectCumulative": -243796.62131380246
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -2224.828401999992,
        "ebit": -5058.161735333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2724.828401999992,
        "cumulative": -45943.15360799998,
        "projectCumulative": -246521.44971580245
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 1236.2915980000034,
        "ebit": -1597.04173533333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 736.2915980000034,
        "cumulative": -45206.862009999975,
        "projectCumulative": -245785.15811780246
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 3832.131598000007,
        "ebit": 998.7982646666737,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3332.131598000007,
        "cumulative": -41874.73041199997,
        "projectCumulative": -242453.02651980246
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -36812.03881399996,
        "projectCumulative": -237390.33492180245
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -31749.34721599996,
        "projectCumulative": -232327.64332380245
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -26686.655617999953,
        "projectCumulative": -227264.95172580244
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -21623.96401999995,
        "projectCumulative": -222202.26012780244
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -16561.272421999944,
        "projectCumulative": -217139.56852980243
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -11498.580823999939,
        "projectCumulative": -212076.87693180243
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -6435.889225999934,
        "projectCumulative": -207014.18533380242
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": -1373.197627999929,
        "projectCumulative": -201951.49373580242
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 3689.493970000076,
        "projectCumulative": -196888.8021378024
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 8752.18556800008,
        "projectCumulative": -191826.1105398024
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 13814.877166000086,
        "projectCumulative": -186763.4189418024
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 18877.56876400009,
        "projectCumulative": -181700.7273438024
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 23940.260362000095,
        "projectCumulative": -176638.0357458024
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 29002.9519600001,
        "projectCumulative": -171575.3441478024
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 34065.643558000105,
        "projectCumulative": -166512.65254980238
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 39128.33515600011,
        "projectCumulative": -161449.96095180238
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 44191.026754000115,
        "projectCumulative": -156387.26935380237
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 49253.71835200012,
        "projectCumulative": -151324.57775580237
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 54316.409950000125,
        "projectCumulative": -146261.88615780236
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 59379.10154800013,
        "projectCumulative": -141199.19455980236
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 64441.793146000135,
        "projectCumulative": -136136.50296180235
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 69504.48474400013,
        "projectCumulative": -131073.81136380235
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 74567.17634200014,
        "projectCumulative": -126011.11976580234
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 79629.86794000014,
        "projectCumulative": -120948.42816780234
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 84692.55953800015,
        "projectCumulative": -115885.73656980233
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 89755.25113600015,
        "projectCumulative": -110823.04497180233
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 94817.94273400016,
        "projectCumulative": -105760.35337380233
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 99880.63433200016,
        "projectCumulative": -100697.66177580232
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 104943.32593000017,
        "projectCumulative": -95634.97017780232
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 110006.01752800017,
        "projectCumulative": -90572.27857980231
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 115068.70912600018,
        "projectCumulative": -85509.5869818023
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 120131.40072400018,
        "projectCumulative": -80446.8953838023
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 125194.09232200019,
        "projectCumulative": -75384.2037858023
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 130256.78392000019,
        "projectCumulative": -70321.51218780229
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 135319.4755180002,
        "projectCumulative": -65258.820589802286
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 140382.1671160002,
        "projectCumulative": -60196.12899180228
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 145444.8587140002,
        "projectCumulative": -55133.437393802276
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 150507.5503120002,
        "projectCumulative": -50070.74579580227
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 155570.24191000022,
        "projectCumulative": -45008.05419780227
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 160632.93350800022,
        "projectCumulative": -39945.36259980226
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 165695.62510600023,
        "projectCumulative": -34882.67100180226
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 170758.31670400023,
        "projectCumulative": -29819.979403802252
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 175821.00830200023,
        "projectCumulative": -24757.287805802247
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 180883.69990000024,
        "projectCumulative": -19694.596207802242
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 185946.39149800024,
        "projectCumulative": -14631.904609802237
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 191009.08309600025,
        "projectCumulative": -9569.213011802232
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 196071.77469400025,
        "projectCumulative": -4506.5214138022275
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 201134.46629200026,
        "projectCumulative": 556.1701841977774
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 206197.15789000026,
        "projectCumulative": 5618.861782197782
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 211259.84948800027,
        "projectCumulative": 10681.553380197787
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 216322.54108600027,
        "projectCumulative": 15744.244978197792
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 221385.23268400028,
        "projectCumulative": 20806.936576197797
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 226447.92428200028,
        "projectCumulative": 25869.628174197802
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 5562.691598000005,
        "ebit": 2729.3582646666714,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5062.691598000005,
        "cumulative": 231510.6158800003,
        "projectCumulative": 30932.319772197807
      }
    ],
    "matureCash": 5062.691598000005
  }
}