{
  "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": "45",
    "abbr": "SC",
    "name": "South Carolina",
    "slug": "south-carolina",
    "region": "South",
    "population2025": 5570274,
    "population2024": 5490316,
    "populationChange": 79958,
    "populationGrowthPct": 1.4563460463842048,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 31.82,
        "hourly_mean": 34.95,
        "hourly_p25": 26.4,
        "hourly_p75": 40.3,
        "employment": 5080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 28673
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.18,
        "hourly_mean": 17.12,
        "hourly_p25": 14.65,
        "hourly_p75": 18.54,
        "employment": 25890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29043
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.23,
        "hourly_mean": 13.38,
        "hourly_p25": 11.21,
        "hourly_p75": 14.26,
        "employment": 65070,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29047
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.02,
        "hourly_mean": 14.31,
        "hourly_p25": 13.21,
        "hourly_p75": 16.33,
        "employment": 7550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29051
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 21.79,
        "hourly_mean": 23.32,
        "hourly_p25": 17.79,
        "hourly_p75": 28.06,
        "employment": 3200,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29055
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.99,
        "hourly_mean": 15.73,
        "hourly_p25": 13.49,
        "hourly_p75": 17.71,
        "employment": 30100,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29057
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.2,
        "hourly_mean": 20.47,
        "hourly_p25": 13.18,
        "hourly_p75": 27.29,
        "employment": 3570,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29081
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.46,
        "hourly_mean": 16,
        "hourly_p25": 13.2,
        "hourly_p75": 17.8,
        "employment": 5720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-carolina"
  },
  "sourceUrls": {
    "wages": "https://www.bls.gov/oes/special-requests/oesm25st.zip",
    "nationalWages": "https://www.bls.gov/oes/special-requests/oesm25nat.zip",
    "population": "https://www2.census.gov/programs-surveys/popest/datasets/2020-2025/state/totals/NST-EST2025-ALLDATA.csv",
    "wageDefinitions": "https://www.bls.gov/oes/2025/may/oes_tec.htm"
  },
  "scope": "State observations plus authored commercial assumptions; not verified local startup costs.",
  "researchStatus": {
    "methodology": {
      "id": "state-research-v1",
      "status": "approved",
      "sha256": "070630227e550d1c97452d0b1e5cb807e85119cea7227775336507657e6097dd",
      "approvedOn": "2026-09-06"
    },
    "status": "local_evidence_not_collected",
    "recordUrl": "/data/research/restaurant__south-carolina.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 31.82
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.18
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.23
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.02
      }
    ],
    "hours": 1213.33,
    "wages": 21082.0806,
    "payroll": 24876.855108,
    "fixed": 34376.855108,
    "depreciation": 2833.3333333333335,
    "training": 4920.710133203663,
    "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",
        4920.710133203663
      ]
    ],
    "openingTotal": 199920.71013320365,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8887.144891999997,
    "ebit": 6053.811558666663,
    "breakEvenRevenue": 58140.91943958334,
    "breakEvenUnits": 2236.1892092147436,
    "breakEvenDaily": 86.00727727749015,
    "breakEvenUtilization": 0.5972727588714593,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33244.96532400001,
    "deficitMonth": 3,
    "buffer": 68753.710216,
    "reserve": 101998.67554000003,
    "funding": 301919.3856732037,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": 394.85870399994565,
      "cash": 28394.858703999962
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17071.255108000005,
        "ebit": -19904.588441333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17571.255108000005,
        "cumulative": -17571.255108000005,
        "projectCumulative": -217491.96524120367
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10581.655107999999,
        "ebit": -13414.988441333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11081.655107999999,
        "cumulative": -28652.910216000004,
        "projectCumulative": -228573.62034920364
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4092.0551080000077,
        "ebit": -6925.388441333342,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4592.055108000008,
        "cumulative": -33244.96532400001,
        "projectCumulative": -233165.67545720367
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1099.6248919999998,
        "ebit": -1733.7084413333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 599.6248919999998,
        "cumulative": -32645.34043200001,
        "projectCumulative": -232566.05056520365
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4560.744891999995,
        "ebit": 1727.4115586666617,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4060.744891999995,
        "cumulative": -28584.595540000017,
        "projectCumulative": -228505.30567320366
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7156.584891999999,
        "ebit": 4323.251558666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6656.584891999999,
        "cumulative": -21928.010648000018,
        "projectCumulative": -221848.72078120368
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": -13540.865756000021,
        "projectCumulative": -213461.57588920367
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": -5153.720864000024,
        "projectCumulative": -205074.4309972037
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 3233.424027999972,
        "projectCumulative": -196687.28610520368
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 11620.568919999969,
        "projectCumulative": -188300.1412132037
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 20007.713811999965,
        "projectCumulative": -179912.99632120368
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 28394.858703999962,
        "projectCumulative": -171525.8514292037
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 36782.00359599996,
        "projectCumulative": -163138.7065372037
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 45169.148487999955,
        "projectCumulative": -154751.5616452037
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 53556.29337999995,
        "projectCumulative": -146364.4167532037
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 61943.43827199995,
        "projectCumulative": -137977.2718612037
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 70330.58316399995,
        "projectCumulative": -129590.1269692037
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 78717.72805599995,
        "projectCumulative": -121202.9820772037
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 87104.87294799995,
        "projectCumulative": -112815.83718520371
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 95492.01783999994,
        "projectCumulative": -104428.69229320371
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 103879.16273199994,
        "projectCumulative": -96041.54740120372
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 112266.30762399994,
        "projectCumulative": -87654.40250920372
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 120653.45251599993,
        "projectCumulative": -79267.25761720372
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 129040.59740799993,
        "projectCumulative": -70880.11272520373
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 137427.74229999993,
        "projectCumulative": -62492.96783320373
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 145814.88719199994,
        "projectCumulative": -54105.82294120372
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 154202.03208399995,
        "projectCumulative": -45718.67804920371
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 162589.17697599996,
        "projectCumulative": -37331.533157203696
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 170976.32186799997,
        "projectCumulative": -28944.388265203685
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 179363.46675999998,
        "projectCumulative": -20557.243373203673
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 187750.611652,
        "projectCumulative": -12170.098481203662
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 196137.756544,
        "projectCumulative": -3782.953589203651
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 204524.90143600001,
        "projectCumulative": 4604.19130279636
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 212912.04632800003,
        "projectCumulative": 12991.336194796371
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 221299.19122000004,
        "projectCumulative": 21378.481086796382
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 229686.33611200005,
        "projectCumulative": 29765.625978796394
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 238073.48100400006,
        "projectCumulative": 38152.770870796405
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 246460.62589600007,
        "projectCumulative": 46539.915762796416
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 254847.77078800008,
        "projectCumulative": 54927.06065479643
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 263234.9156800001,
        "projectCumulative": 63314.20554679644
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 271622.0605720001,
        "projectCumulative": 71701.35043879645
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 280009.2054640001,
        "projectCumulative": 80088.49533079646
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 288396.3503560001,
        "projectCumulative": 88475.64022279647
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 296783.49524800014,
        "projectCumulative": 96862.78511479648
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 305170.64014000015,
        "projectCumulative": 105249.9300067965
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 313557.78503200016,
        "projectCumulative": 113637.0748987965
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 321944.9299240002,
        "projectCumulative": 122024.21979079652
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 330332.0748160002,
        "projectCumulative": 130411.36468279653
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 338719.2197080002,
        "projectCumulative": 138798.50957479654
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 347106.3646000002,
        "projectCumulative": 147185.65446679655
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 355493.5094920002,
        "projectCumulative": 155572.79935879656
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 363880.6543840002,
        "projectCumulative": 163959.94425079657
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 372267.79927600024,
        "projectCumulative": 172347.08914279658
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 380654.94416800025,
        "projectCumulative": 180734.2340347966
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 389042.08906000026,
        "projectCumulative": 189121.3789267966
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 397429.2339520003,
        "projectCumulative": 197508.52381879662
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 405816.3788440003,
        "projectCumulative": 205895.66871079663
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 414203.5237360003,
        "projectCumulative": 214282.81360279664
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 422590.6686280003,
        "projectCumulative": 222669.95849479665
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8887.144891999997,
        "ebit": 6053.811558666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8387.144891999997,
        "cumulative": 430977.8135200003,
        "projectCumulative": 231057.10338679666
      }
    ],
    "matureCash": 8387.144891999997
  }
}