{
  "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": "47",
    "abbr": "TN",
    "name": "Tennessee",
    "slug": "tennessee",
    "region": "South",
    "population2025": 7315076,
    "population2024": 7251291,
    "populationChange": 63785,
    "populationGrowthPct": 0.8796364674924728,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.97,
        "hourly_mean": 34.49,
        "hourly_p25": 27.5,
        "hourly_p75": 38.49,
        "employment": 4550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30013
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.51,
        "hourly_mean": 17.56,
        "hourly_p25": 14.72,
        "hourly_p75": 19.59,
        "employment": 28220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30392
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.21,
        "hourly_mean": 13.4,
        "hourly_p25": 11.3,
        "hourly_p75": 14.2,
        "employment": 90690,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30397
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.68,
        "hourly_mean": 15.24,
        "hourly_p25": 13.47,
        "hourly_p75": 17.55,
        "employment": 7810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30401
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 22.5,
        "hourly_mean": 24.61,
        "hourly_p25": 19.03,
        "hourly_p75": 28.9,
        "employment": 3510,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30405
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 16.08,
        "hourly_mean": 16.66,
        "hourly_p25": 14.22,
        "hourly_p75": 17.92,
        "employment": 38120,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30407
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 15.05,
        "hourly_mean": 18.32,
        "hourly_p25": 13.86,
        "hourly_p75": 19.23,
        "employment": 6080,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30430
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.8,
        "hourly_mean": 16.96,
        "hourly_p25": 13.78,
        "hourly_p75": 18.5,
        "employment": 8420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30751
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/tennessee"
  },
  "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__tennessee.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 30.97
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.51
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.21
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.68
      }
    ],
    "hours": 1213.33,
    "wages": 21200.9901,
    "payroll": 25017.168317999996,
    "fixed": 34517.168317999996,
    "depreciation": 2833.3333333333335,
    "training": 4948.464470770524,
    "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",
        4948.464470770524
      ]
    ],
    "openingTotal": 199948.46447077053,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8746.831682000004,
    "ebit": 5913.49834866667,
    "breakEvenRevenue": 58360.15883020833,
    "breakEvenUnits": 2244.6214934695513,
    "breakEvenDaily": 86.33159590267505,
    "breakEvenUtilization": 0.5995249715463545,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33665.90495399999,
    "deficitMonth": 3,
    "buffer": 69034.33663599999,
    "reserve": 102700.24158999999,
    "funding": 302648.70606077055,
    "payback": 34,
    "year1": {
      "revenue": 698308,
      "ebit": -1288.89981599997,
      "cash": 26711.100184000046
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17211.568317999998,
        "ebit": -20044.90165133333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17711.568317999998,
        "cumulative": -17711.568317999998,
        "projectCumulative": -217660.03278877054
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10721.968317999992,
        "ebit": -13555.301651333326,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11221.968317999992,
        "cumulative": -28933.53663599999,
        "projectCumulative": -228882.00110677053
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4232.368318000001,
        "ebit": -7065.701651333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4732.368318000001,
        "cumulative": -33665.90495399999,
        "projectCumulative": -233614.36942477053
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 959.3116820000068,
        "ebit": -1874.0216513333266,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 459.31168200000684,
        "cumulative": -33206.593271999984,
        "projectCumulative": -233155.05774277053
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4420.431682000002,
        "ebit": 1587.0983486666687,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3920.431682000002,
        "cumulative": -29286.16158999998,
        "projectCumulative": -229234.6260607705
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7016.271682000006,
        "ebit": 4182.938348666672,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6516.271682000006,
        "cumulative": -22769.889907999976,
        "projectCumulative": -222718.3543787705
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": -14523.058225999972,
        "projectCumulative": -214471.5226967705
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": -6276.226543999968,
        "projectCumulative": -206224.6910147705
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 1970.6051380000354,
        "projectCumulative": -197977.8593327705
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 10217.436820000039,
        "projectCumulative": -189731.0276507705
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 18464.268502000043,
        "projectCumulative": -181484.19596877048
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 26711.100184000046,
        "projectCumulative": -173237.3642867705
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 34957.93186600005,
        "projectCumulative": -164990.53260477047
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 43204.76354800005,
        "projectCumulative": -156743.70092277048
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 51451.59523000006,
        "projectCumulative": -148496.86924077047
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 59698.42691200006,
        "projectCumulative": -140250.03755877048
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 67945.25859400007,
        "projectCumulative": -132003.20587677046
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 76192.09027600008,
        "projectCumulative": -123756.37419477045
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 84438.92195800008,
        "projectCumulative": -115509.54251277045
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 92685.75364000008,
        "projectCumulative": -107262.71083077045
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 100932.58532200009,
        "projectCumulative": -99015.87914877044
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 109179.41700400009,
        "projectCumulative": -90769.04746677044
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 117426.2486860001,
        "projectCumulative": -82522.21578477044
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 125673.0803680001,
        "projectCumulative": -74275.38410277043
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 133919.9120500001,
        "projectCumulative": -66028.55242077043
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 142166.74373200012,
        "projectCumulative": -57781.72073877041
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 150413.57541400014,
        "projectCumulative": -49534.88905677039
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 158660.40709600016,
        "projectCumulative": -41288.057374770375
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 166907.23877800017,
        "projectCumulative": -33041.22569277036
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 175154.0704600002,
        "projectCumulative": -24794.39401077034
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 183400.9021420002,
        "projectCumulative": -16547.56232877032
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 191647.73382400023,
        "projectCumulative": -8300.730646770302
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 199894.56550600025,
        "projectCumulative": -53.89896477028378
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 208141.39718800026,
        "projectCumulative": 8192.932717229734
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 216388.22887000028,
        "projectCumulative": 16439.764399229753
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 224635.0605520003,
        "projectCumulative": 24686.59608122977
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 232881.89223400032,
        "projectCumulative": 32933.42776322979
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 241128.72391600034,
        "projectCumulative": 41180.25944522981
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 249375.55559800036,
        "projectCumulative": 49427.091127229825
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 257622.38728000037,
        "projectCumulative": 57673.92280922984
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 265869.2189620004,
        "projectCumulative": 65920.75449122986
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 274116.0506440004,
        "projectCumulative": 74167.58617322988
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 282362.8823260004,
        "projectCumulative": 82414.4178552299
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 290609.71400800045,
        "projectCumulative": 90661.24953722992
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 298856.54569000046,
        "projectCumulative": 98908.08121922993
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 307103.3773720005,
        "projectCumulative": 107154.91290122995
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 315350.2090540005,
        "projectCumulative": 115401.74458322997
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 323597.0407360005,
        "projectCumulative": 123648.57626522999
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 331843.87241800054,
        "projectCumulative": 131895.40794723
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 340090.70410000056,
        "projectCumulative": 140142.23962923003
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 348337.5357820006,
        "projectCumulative": 148389.07131123004
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 356584.3674640006,
        "projectCumulative": 156635.90299323006
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 364831.1991460006,
        "projectCumulative": 164882.73467523008
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 373078.0308280006,
        "projectCumulative": 173129.5663572301
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 381324.86251000065,
        "projectCumulative": 181376.39803923012
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 389571.69419200066,
        "projectCumulative": 189623.22972123013
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 397818.5258740007,
        "projectCumulative": 197870.06140323015
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 406065.3575560007,
        "projectCumulative": 206116.89308523017
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 414312.1892380007,
        "projectCumulative": 214363.7247672302
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8746.831682000004,
        "ebit": 5913.49834866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8246.831682000004,
        "cumulative": 422559.02092000074,
        "projectCumulative": 222610.5564492302
      }
    ],
    "matureCash": 8246.831682000004
  }
}