{
  "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": "49",
    "abbr": "UT",
    "name": "Utah",
    "slug": "utah",
    "region": "West",
    "population2025": 3538904,
    "population2024": 3502983,
    "populationChange": 35921,
    "populationGrowthPct": 1.0254403175807614,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 33.4,
        "hourly_mean": 35.52,
        "hourly_p25": 27.26,
        "hourly_p75": 44.71,
        "employment": 2400,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31609
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.55,
        "hourly_mean": 17.95,
        "hourly_p25": 15,
        "hourly_p75": 20.17,
        "employment": 10520,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31976
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.78,
        "hourly_mean": 13.99,
        "hourly_p25": 12.67,
        "hourly_p75": 16.04,
        "employment": 52340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31980
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 15.3,
        "hourly_mean": 15.15,
        "hourly_p25": 13.5,
        "hourly_p75": 17.19,
        "employment": 3650,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31984
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 25.2,
        "hourly_mean": 26.33,
        "hourly_p25": 21.01,
        "hourly_p75": 31.13,
        "employment": 2240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31988
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 15.48,
        "hourly_mean": 16.64,
        "hourly_p25": 13.67,
        "hourly_p75": 18.19,
        "employment": 24710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 31990
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.89,
        "hourly_mean": 20.12,
        "hourly_p25": 13.72,
        "hourly_p75": 24.58,
        "employment": 2810,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32010
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.78,
        "hourly_mean": 16.9,
        "hourly_p25": 14.63,
        "hourly_p75": 18.05,
        "employment": 4580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32305
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/utah"
  },
  "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__utah.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": 33.4
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.55
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.78
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 15.3
      }
    ],
    "hours": 1213.33,
    "wages": 22004.902000000002,
    "payroll": 25965.78436,
    "fixed": 35465.784360000005,
    "depreciation": 2833.3333333333335,
    "training": 5136.103324239902,
    "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",
        5136.103324239902
      ]
    ],
    "openingTotal": 200136.1033242399,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 7798.215639999995,
    "ebit": 4964.882306666661,
    "breakEvenRevenue": 59842.37139583335,
    "breakEvenUnits": 2301.6296690705135,
    "breakEvenDaily": 88.5242180411736,
    "breakEvenUtilization": 0.6147515141748167,
    "utilization": 0.6944444444444444,
    "peakDeficit": 37001.05744000002,
    "deficitMonth": 4,
    "buffer": 70931.56872000001,
    "reserve": 107932.62616000003,
    "funding": 308068.72948423994,
    "payback": 38,
    "year1": {
      "revenue": 698308,
      "ebit": -12672.292320000079,
      "cash": 15327.707679999941
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -18160.184360000007,
        "ebit": -20993.51769333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -18660.184360000007,
        "cumulative": -18660.184360000007,
        "projectCumulative": -218796.2876842399
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -11670.58436,
        "ebit": -14503.917693333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -12170.58436,
        "cumulative": -30830.768720000007,
        "projectCumulative": -230966.8720442399
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -5180.9843600000095,
        "ebit": -8014.317693333343,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5680.9843600000095,
        "cumulative": -36511.75308000002,
        "projectCumulative": -236647.85640423992
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 10.695639999998093,
        "ebit": -2822.6376933333354,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -489.3043600000019,
        "cumulative": -37001.05744000002,
        "projectCumulative": -237137.1607642399
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 3471.8156399999934,
        "ebit": 638.48230666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2971.8156399999934,
        "cumulative": -34029.241800000025,
        "projectCumulative": -234165.34512423992
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 6067.655639999997,
        "ebit": 3234.3223066666637,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 5567.655639999997,
        "cumulative": -28461.586160000028,
        "projectCumulative": -228597.68948423993
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": -21163.370520000033,
        "projectCumulative": -221299.47384423992
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": -13865.154880000038,
        "projectCumulative": -214001.25820423994
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": -6566.939240000043,
        "projectCumulative": -206703.04256423994
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 731.2763999999515,
        "projectCumulative": -199404.82692423995
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 8029.492039999946,
        "projectCumulative": -192106.61128423995
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 15327.707679999941,
        "projectCumulative": -184808.39564423996
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 22625.923319999936,
        "projectCumulative": -177510.18000423996
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 29924.13895999993,
        "projectCumulative": -170211.96436423998
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 37222.354599999926,
        "projectCumulative": -162913.74872423997
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 44520.57023999992,
        "projectCumulative": -155615.53308423999
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 51818.785879999916,
        "projectCumulative": -148317.31744423998
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 59117.00151999991,
        "projectCumulative": -141019.10180424
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 66415.21715999991,
        "projectCumulative": -133720.88616424
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 73713.43279999991,
        "projectCumulative": -126422.67052423999
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 81011.6484399999,
        "projectCumulative": -119124.45488424
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 88309.8640799999,
        "projectCumulative": -111826.23924424
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 95608.07971999989,
        "projectCumulative": -104528.02360424
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 102906.29535999989,
        "projectCumulative": -97229.80796424001
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 110204.51099999988,
        "projectCumulative": -89931.59232424002
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 117502.72663999988,
        "projectCumulative": -82633.37668424002
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 124800.94227999987,
        "projectCumulative": -75335.16104424003
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 132099.15791999985,
        "projectCumulative": -68036.94540424005
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 139397.37355999986,
        "projectCumulative": -60738.72976424004
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 146695.58919999987,
        "projectCumulative": -53440.51412424003
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 153993.80483999988,
        "projectCumulative": -46142.29848424002
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 161292.0204799999,
        "projectCumulative": -38844.08284424001
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 168590.2361199999,
        "projectCumulative": -31545.86720424
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 175888.4517599999,
        "projectCumulative": -24247.65156423999
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 183186.66739999992,
        "projectCumulative": -16949.43592423998
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 190484.88303999993,
        "projectCumulative": -9651.220284239971
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 197783.09867999994,
        "projectCumulative": -2353.0046442399616
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 205081.31431999995,
        "projectCumulative": 4945.210995760048
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 212379.52995999996,
        "projectCumulative": 12243.426635760057
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 219677.74559999997,
        "projectCumulative": 19541.642275760067
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 226975.96123999998,
        "projectCumulative": 26839.857915760076
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 234274.17687999998,
        "projectCumulative": 34138.073555760086
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 241572.39252,
        "projectCumulative": 41436.289195760095
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 248870.60816,
        "projectCumulative": 48734.504835760104
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 256168.8238,
        "projectCumulative": 56032.720475760114
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 263467.03944,
        "projectCumulative": 63330.93611576012
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 270765.25508000003,
        "projectCumulative": 70629.15175576013
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 278063.47072000004,
        "projectCumulative": 77927.36739576014
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 285361.68636000005,
        "projectCumulative": 85225.58303576015
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 292659.90200000006,
        "projectCumulative": 92523.79867576016
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 299958.11764000007,
        "projectCumulative": 99822.01431576017
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 307256.3332800001,
        "projectCumulative": 107120.22995576018
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 314554.5489200001,
        "projectCumulative": 114418.44559576019
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 321852.7645600001,
        "projectCumulative": 121716.6612357602
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 329150.9802000001,
        "projectCumulative": 129014.87687576021
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 336449.1958400001,
        "projectCumulative": 136313.09251576022
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 343747.4114800001,
        "projectCumulative": 143611.30815576023
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 351045.62712000014,
        "projectCumulative": 150909.52379576024
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 358343.84276000015,
        "projectCumulative": 158207.73943576025
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 7798.215639999995,
        "ebit": 4964.882306666661,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7298.215639999995,
        "cumulative": 365642.05840000015,
        "projectCumulative": 165505.95507576026
      }
    ],
    "matureCash": 7298.215639999995
  }
}