{
  "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": "48",
    "abbr": "TX",
    "name": "Texas",
    "slug": "texas",
    "region": "South",
    "population2025": 31709821,
    "population2024": 31318578,
    "populationChange": 391243,
    "populationGrowthPct": 1.2492361562520538,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.21,
        "hourly_mean": 31.86,
        "hourly_p25": 23.44,
        "hourly_p75": 36.44,
        "employment": 25990,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 30786
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 16.71,
        "hourly_mean": 16.04,
        "hourly_p25": 13.72,
        "hourly_p75": 17.8,
        "employment": 126620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31182
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.34,
        "hourly_mean": 13.34,
        "hourly_p25": 11.05,
        "hourly_p75": 14.29,
        "employment": 460530,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31187
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 14.29,
        "hourly_p25": 12.31,
        "hourly_p75": 16.49,
        "employment": 33630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31191
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.03,
        "hourly_mean": 21.36,
        "hourly_p25": 16.18,
        "hourly_p75": 24.39,
        "employment": 13370,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31195
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.87,
        "hourly_mean": 16.29,
        "hourly_p25": 13.34,
        "hourly_p75": 18.24,
        "employment": 184840,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31197
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.75,
        "hourly_mean": 18.67,
        "hourly_p25": 13.59,
        "hourly_p75": 22.68,
        "employment": 22440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31224
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.16,
        "hourly_mean": 15.35,
        "hourly_p25": 13.13,
        "hourly_p75": 17.26,
        "employment": 37750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31573
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/texas"
  },
  "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__texas.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": 29.21
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 16.71
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.34
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.23
      }
    ],
    "hours": 1213.33,
    "wages": 20523.6093,
    "payroll": 24217.858974,
    "fixed": 33717.858974,
    "depreciation": 2833.3333333333335,
    "training": 4790.358891447504,
    "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",
        4790.358891447504
      ]
    ],
    "openingTotal": 199790.3588914475,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 9546.141025999998,
    "ebit": 6712.807692666664,
    "breakEvenRevenue": 57111.23798020834,
    "breakEvenUnits": 2196.586076161859,
    "breakEvenDaily": 84.4840798523792,
    "breakEvenUtilization": 0.5866949989748556,
    "utilization": 0.6944444444444444,
    "peakDeficit": 31267.97692200001,
    "deficitMonth": 3,
    "buffer": 67435.717948,
    "reserve": 98703.69487,
    "funding": 298494.05376144755,
    "payback": 31,
    "year1": {
      "revenue": 698308,
      "ebit": 8302.812311999958,
      "cash": 36302.81231199997
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -16412.258974000004,
        "ebit": -19245.592307333336,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -16912.258974000004,
        "cumulative": -16912.258974000004,
        "projectCumulative": -216702.6178654475
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -9922.658973999998,
        "ebit": -12755.992307333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10422.658973999998,
        "cumulative": -27334.917948000002,
        "projectCumulative": -227125.2768394475
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -3433.058974000007,
        "ebit": -6266.392307333341,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -3933.058974000007,
        "cumulative": -31267.97692200001,
        "projectCumulative": -231058.3358134475
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1758.6210260000007,
        "ebit": -1074.7123073333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 1258.6210260000007,
        "cumulative": -30009.35589600001,
        "projectCumulative": -229799.71478744753
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 5219.741025999996,
        "ebit": 2386.4076926666626,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4719.741025999996,
        "cumulative": -25289.614870000012,
        "projectCumulative": -225079.97376144753
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7815.581026,
        "ebit": 4982.247692666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7315.581026,
        "cumulative": -17974.033844000012,
        "projectCumulative": -217764.39273544753
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": -8927.892818000015,
        "projectCumulative": -208718.25170944753
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 118.2482079999827,
        "projectCumulative": -199672.11068344754
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 9164.38923399998,
        "projectCumulative": -190625.96965744754
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 18210.530259999978,
        "projectCumulative": -181579.82863144754
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 27256.671285999975,
        "projectCumulative": -172533.68760544754
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 36302.81231199997,
        "projectCumulative": -163487.54657944755
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 45348.95333799997,
        "projectCumulative": -154441.40555344755
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 54395.09436399997,
        "projectCumulative": -145395.26452744755
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 63441.235389999965,
        "projectCumulative": -136349.12350144755
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 72487.37641599996,
        "projectCumulative": -127302.98247544756
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 81533.51744199995,
        "projectCumulative": -118256.84144944756
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 90579.65846799995,
        "projectCumulative": -109210.70042344756
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 99625.79949399995,
        "projectCumulative": -100164.55939744756
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 108671.94051999995,
        "projectCumulative": -91118.41837144757
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 117718.08154599994,
        "projectCumulative": -82072.27734544757
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 126764.22257199994,
        "projectCumulative": -73026.13631944757
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 135810.36359799994,
        "projectCumulative": -63979.99529344757
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 144856.50462399994,
        "projectCumulative": -54933.854267447576
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 153902.64564999993,
        "projectCumulative": -45887.71324144758
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 162948.78667599993,
        "projectCumulative": -36841.57221544758
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 171994.92770199993,
        "projectCumulative": -27795.431189447583
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 181041.06872799993,
        "projectCumulative": -18749.290163447586
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 190087.20975399992,
        "projectCumulative": -9703.149137447588
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 199133.35077999992,
        "projectCumulative": -657.0081114475906
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 208179.49180599992,
        "projectCumulative": 8389.132914552407
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 217225.63283199992,
        "projectCumulative": 17435.273940552404
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 226271.7738579999,
        "projectCumulative": 26481.414966552402
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 235317.9148839999,
        "projectCumulative": 35527.5559925524
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 244364.0559099999,
        "projectCumulative": 44573.6970185524
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 253410.1969359999,
        "projectCumulative": 53619.838044552394
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 262456.33796199993,
        "projectCumulative": 62665.97907055242
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 271502.47898799996,
        "projectCumulative": 71712.12009655245
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 280548.620014,
        "projectCumulative": 80758.26112255247
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 289594.76104,
        "projectCumulative": 89804.4021485525
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 298640.90206600004,
        "projectCumulative": 98850.54317455253
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 307687.04309200007,
        "projectCumulative": 107896.68420055255
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 316733.1841180001,
        "projectCumulative": 116942.82522655258
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 325779.3251440001,
        "projectCumulative": 125988.96625255261
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 334825.46617000015,
        "projectCumulative": 135035.10727855263
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 343871.6071960002,
        "projectCumulative": 144081.24830455266
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 352917.7482220002,
        "projectCumulative": 153127.3893305527
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 361963.8892480002,
        "projectCumulative": 162173.5303565527
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 371010.03027400025,
        "projectCumulative": 171219.67138255274
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 380056.1713000003,
        "projectCumulative": 180265.81240855277
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 389102.3123260003,
        "projectCumulative": 189311.9534345528
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 398148.45335200033,
        "projectCumulative": 198358.09446055282
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 407194.59437800036,
        "projectCumulative": 207404.23548655285
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 416240.7354040004,
        "projectCumulative": 216450.37651255287
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 425286.8764300004,
        "projectCumulative": 225496.5175385529
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 434333.01745600044,
        "projectCumulative": 234542.65856455293
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 443379.15848200046,
        "projectCumulative": 243588.79959055295
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 452425.2995080005,
        "projectCumulative": 252634.94061655298
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 461471.4405340005,
        "projectCumulative": 261681.081642553
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 9546.141025999998,
        "ebit": 6712.807692666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9046.141025999998,
        "cumulative": 470517.58156000054,
        "projectCumulative": 270727.222668553
      }
    ],
    "matureCash": 9046.141025999998
  }
}