{
  "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": "46",
    "abbr": "SD",
    "name": "South Dakota",
    "slug": "south-dakota",
    "region": "Midwest",
    "population2025": 935094,
    "population2024": 927110,
    "populationChange": 7984,
    "populationGrowthPct": 0.8611707348642472,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.15,
        "hourly_mean": 30.73,
        "hourly_p25": 27.37,
        "hourly_p75": 35.2,
        "employment": 1270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29419
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.42,
        "hourly_mean": 17.66,
        "hourly_p25": 15.89,
        "hourly_p75": 18.71,
        "employment": 1890,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29713
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 14.18,
        "hourly_mean": 14.86,
        "hourly_p25": 13.78,
        "hourly_p75": 15.13,
        "employment": 15150,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29717
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.56,
        "hourly_mean": 14.05,
        "hourly_p25": 12.39,
        "hourly_p75": 14.81,
        "employment": 1240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29721
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.53,
        "hourly_mean": 23.23,
        "hourly_p25": 18.47,
        "hourly_p75": 26.04,
        "employment": 610,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29724
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.06,
        "hourly_mean": 17.48,
        "hourly_p25": 15.03,
        "hourly_p75": 18.81,
        "employment": 8630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29726
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.94,
        "hourly_mean": 23.23,
        "hourly_p25": 20.61,
        "hourly_p75": 27.02,
        "employment": 690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29744
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.85,
        "hourly_mean": 16.6,
        "hourly_p25": 14.16,
        "hourly_p75": 17.69,
        "employment": 1510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 29981
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/south-dakota"
  },
  "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-dakota.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": 29.15
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.42
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 14.18
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.56
      }
    ],
    "hours": 1213.33,
    "wages": 21018.649500000003,
    "payroll": 24802.00641,
    "fixed": 34302.00641,
    "depreciation": 2833.3333333333335,
    "training": 4905.9048555627905,
    "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",
        4905.9048555627905
      ]
    ],
    "openingTotal": 199905.90485556278,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8961.993589999998,
    "ebit": 6128.660256666664,
    "breakEvenRevenue": 58023.96834895834,
    "breakEvenUnits": 2231.6910903445514,
    "breakEvenDaily": 85.83427270555967,
    "breakEvenUtilization": 0.5960713382330532,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33020.41923000001,
    "deficitMonth": 3,
    "buffer": 68604.01282,
    "reserve": 101624.43205,
    "funding": 301530.3369055628,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": 1293.043079999965,
      "cash": 29293.04307999998
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -16996.406410000003,
        "ebit": -19829.739743333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17496.406410000003,
        "cumulative": -17496.406410000003,
        "projectCumulative": -217402.31126556278
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10506.806409999997,
        "ebit": -13340.139743333331,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11006.806409999997,
        "cumulative": -28503.21282,
        "projectCumulative": -228409.1176755628
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4017.206410000006,
        "ebit": -6850.53974333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4517.206410000006,
        "cumulative": -33020.41923000001,
        "projectCumulative": -232926.32408556278
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1174.4735900000014,
        "ebit": -1658.859743333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 674.4735900000014,
        "cumulative": -32345.945640000005,
        "projectCumulative": -232251.85049556277
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4635.593589999997,
        "ebit": 1802.2602566666633,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4135.593589999997,
        "cumulative": -28210.35205000001,
        "projectCumulative": -228116.2569055628
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7231.433590000001,
        "ebit": 4398.100256666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6731.433590000001,
        "cumulative": -21478.918460000008,
        "projectCumulative": -221384.8233155628
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": -13016.92487000001,
        "projectCumulative": -212922.8297255628
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": -4554.931280000012,
        "projectCumulative": -204460.8361355628
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 3907.0623099999866,
        "projectCumulative": -195998.8425455628
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 12369.055899999985,
        "projectCumulative": -187536.8489555628
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 20831.049489999983,
        "projectCumulative": -179074.8553655628
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 29293.04307999998,
        "projectCumulative": -170612.8617755628
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 37755.03666999998,
        "projectCumulative": -162150.8681855628
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 46217.03025999998,
        "projectCumulative": -153688.8745955628
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 54679.023849999976,
        "projectCumulative": -145226.8810055628
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 63141.017439999974,
        "projectCumulative": -136764.88741556281
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 71603.01102999997,
        "projectCumulative": -128302.89382556282
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 80065.00461999996,
        "projectCumulative": -119840.90023556282
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 88526.99820999996,
        "projectCumulative": -111378.90664556282
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 96988.99179999996,
        "projectCumulative": -102916.91305556282
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 105450.98538999996,
        "projectCumulative": -94454.91946556282
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 113912.97897999996,
        "projectCumulative": -85992.92587556283
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 122374.97256999995,
        "projectCumulative": -77530.93228556283
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 130836.96615999995,
        "projectCumulative": -69068.93869556283
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 139298.95974999995,
        "projectCumulative": -60606.94510556283
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 147760.95333999995,
        "projectCumulative": -52144.95151556283
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 156222.94692999995,
        "projectCumulative": -43682.957925562834
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 164684.94051999995,
        "projectCumulative": -35220.964335562836
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 173146.93410999994,
        "projectCumulative": -26758.970745562838
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 181608.92769999994,
        "projectCumulative": -18296.97715556284
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 190070.92128999994,
        "projectCumulative": -9834.983565562841
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 198532.91487999994,
        "projectCumulative": -1372.989975562843
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 206994.90846999994,
        "projectCumulative": 7089.003614437155
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 215456.90205999993,
        "projectCumulative": 15550.997204437153
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 223918.89564999993,
        "projectCumulative": 24012.99079443715
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 232380.88923999993,
        "projectCumulative": 32474.98438443715
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 240842.88282999993,
        "projectCumulative": 40936.97797443715
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 249304.87641999993,
        "projectCumulative": 49398.971564437146
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 257766.87000999993,
        "projectCumulative": 57860.965154437145
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 266228.8635999999,
        "projectCumulative": 66322.95874443714
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 274690.8571899999,
        "projectCumulative": 74784.95233443711
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 283152.85077999986,
        "projectCumulative": 83246.94592443708
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 291614.84436999983,
        "projectCumulative": 91708.93951443705
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 300076.8379599998,
        "projectCumulative": 100170.93310443702
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 308538.83154999977,
        "projectCumulative": 108632.92669443699
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 317000.82513999974,
        "projectCumulative": 117094.92028443696
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 325462.8187299997,
        "projectCumulative": 125556.91387443693
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 333924.8123199997,
        "projectCumulative": 134018.9074644369
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 342386.80590999965,
        "projectCumulative": 142480.90105443686
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 350848.7994999996,
        "projectCumulative": 150942.89464443683
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 359310.7930899996,
        "projectCumulative": 159404.8882344368
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 367772.78667999955,
        "projectCumulative": 167866.88182443677
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 376234.7802699995,
        "projectCumulative": 176328.87541443674
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 384696.7738599995,
        "projectCumulative": 184790.8690044367
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 393158.76744999946,
        "projectCumulative": 193252.86259443668
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 401620.76103999943,
        "projectCumulative": 201714.85618443665
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 410082.7546299994,
        "projectCumulative": 210176.84977443662
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 418544.74821999937,
        "projectCumulative": 218638.8433644366
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 427006.74180999934,
        "projectCumulative": 227100.83695443656
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8961.993589999998,
        "ebit": 6128.660256666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8461.993589999998,
        "cumulative": 435468.7353999993,
        "projectCumulative": 235562.83054443653
      }
    ],
    "matureCash": 8461.993589999998
  }
}