{
  "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": "50",
    "abbr": "VT",
    "name": "Vermont",
    "slug": "vermont",
    "region": "Northeast",
    "population2025": 644663,
    "population2024": 646521,
    "populationChange": -1858,
    "populationGrowthPct": -0.28738432316970375,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 37.46,
        "hourly_mean": 40.25,
        "hourly_p25": 31.18,
        "hourly_p75": 47.57,
        "employment": 500,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32337
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 21.82,
        "hourly_mean": 21,
        "hourly_p25": 18.02,
        "hourly_p75": 22.76,
        "employment": 2360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32630
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 17.32,
        "hourly_mean": 18.08,
        "hourly_p25": 16.51,
        "hourly_p75": 18.58,
        "employment": 6830,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32635
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 17.31,
        "hourly_mean": 16.96,
        "hourly_p25": 14.53,
        "hourly_p75": 18.34,
        "employment": 1280,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32639
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 28.53,
        "hourly_mean": 28.55,
        "hourly_p25": 23.06,
        "hourly_p75": 33.52,
        "employment": 420,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32643
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 19.67,
        "hourly_mean": 20.35,
        "hourly_p25": 17.81,
        "hourly_p75": 22.36,
        "employment": 5130,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32645
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 23.39,
        "hourly_mean": 26.33,
        "hourly_p25": 17.25,
        "hourly_p75": 29.26,
        "employment": 440,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32658
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.01,
        "hourly_mean": 19.96,
        "hourly_p25": 17.89,
        "hourly_p75": 22.1,
        "employment": 620,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 32873
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/vermont"
  },
  "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__vermont.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": 37.46
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 21.82
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 17.32
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 17.31
      }
    ],
    "hours": 1213.33,
    "wages": 26375.6618,
    "payroll": 31123.280924,
    "fixed": 40623.280924,
    "depreciation": 2833.3333333333335,
    "training": 6156.270282412864,
    "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",
        6156.270282412864
      ]
    ],
    "openingTotal": 201156.27028241285,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 2640.719076000001,
    "ebit": -192.61425733333226,
    "breakEvenRevenue": 67900.95977708334,
    "breakEvenUnits": 2611.575376041667,
    "breakEvenDaily": 100.44520677083334,
    "breakEvenUtilization": 0.6975361581307871,
    "utilization": 0.6944444444444444,
    "peakDeficit": 59816.72461999999,
    "deficitMonth": 5,
    "buffer": 81246.561848,
    "reserve": 141063.28646799998,
    "funding": 342219.5567504128,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -74562.25108799999,
      "cash": -46562.25108799998
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -23317.680924,
        "ebit": -26151.014257333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -23817.680924,
        "cumulative": -23817.680924,
        "projectCumulative": -224973.95120641286
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -16828.080923999994,
        "ebit": -19661.414257333327,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17328.080923999994,
        "cumulative": -41145.761847999995,
        "projectCumulative": -242302.03213041284
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -10338.480924000003,
        "ebit": -13171.814257333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -10838.480924000003,
        "cumulative": -51984.242772,
        "projectCumulative": -253140.51305441285
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -5146.800923999996,
        "ebit": -7980.1342573333295,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5646.800923999996,
        "cumulative": -57631.04369599999,
        "projectCumulative": -258787.31397841283
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -1685.6809240000002,
        "ebit": -4519.014257333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2185.6809240000002,
        "cumulative": -59816.72461999999,
        "projectCumulative": -260972.99490241284
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 910.1590760000036,
        "ebit": -1923.17425733333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 410.15907600000355,
        "cumulative": -59406.56554399999,
        "projectCumulative": -260562.83582641283
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -57265.84646799999,
        "projectCumulative": -258422.11675041285
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -55125.12739199999,
        "projectCumulative": -256281.39767441284
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -52984.40831599999,
        "projectCumulative": -254140.67859841284
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -50843.689239999985,
        "projectCumulative": -251999.95952241283
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -48702.970163999984,
        "projectCumulative": -249859.24044641282
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -46562.25108799998,
        "projectCumulative": -247718.52137041284
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -44421.53201199998,
        "projectCumulative": -245577.80229441283
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -42280.81293599998,
        "projectCumulative": -243437.08321841282
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -40140.09385999998,
        "projectCumulative": -241296.36414241284
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -37999.37478399998,
        "projectCumulative": -239155.64506641284
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -35858.65570799998,
        "projectCumulative": -237014.92599041283
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -33717.936631999975,
        "projectCumulative": -234874.20691441282
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -31577.217555999974,
        "projectCumulative": -232733.4878384128
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -29436.498479999973,
        "projectCumulative": -230592.76876241283
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -27295.77940399997,
        "projectCumulative": -228452.04968641282
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -25155.06032799997,
        "projectCumulative": -226311.3306104128
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -23014.34125199997,
        "projectCumulative": -224170.61153441283
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -20873.622175999968,
        "projectCumulative": -222029.89245841283
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -18732.903099999967,
        "projectCumulative": -219889.17338241282
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -16592.184023999966,
        "projectCumulative": -217748.4543064128
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -14451.464947999964,
        "projectCumulative": -215607.7352304128
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -12310.745871999963,
        "projectCumulative": -213467.01615441282
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -10170.026795999962,
        "projectCumulative": -211326.2970784128
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -8029.307719999961,
        "projectCumulative": -209185.5780024128
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -5888.5886439999595,
        "projectCumulative": -207044.85892641282
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -3747.8695679999582,
        "projectCumulative": -204904.13985041282
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": -1607.150491999957,
        "projectCumulative": -202763.4207744128
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 533.5685840000442,
        "projectCumulative": -200622.7016984128
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 2674.2876600000454,
        "projectCumulative": -198481.9826224128
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 4815.006736000047,
        "projectCumulative": -196341.2635464128
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 6955.725812000048,
        "projectCumulative": -194200.5444704128
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 9096.44488800005,
        "projectCumulative": -192059.8253944128
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 11237.16396400005,
        "projectCumulative": -189919.1063184128
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 13377.883040000052,
        "projectCumulative": -187778.3872424128
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 15518.602116000053,
        "projectCumulative": -185637.6681664128
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 17659.321192000054,
        "projectCumulative": -183496.9490904128
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 19800.040268000055,
        "projectCumulative": -181356.23001441278
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 21940.759344000056,
        "projectCumulative": -179215.5109384128
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 24081.478420000058,
        "projectCumulative": -177074.7918624128
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 26222.19749600006,
        "projectCumulative": -174934.07278641278
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 28362.91657200006,
        "projectCumulative": -172793.3537104128
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 30503.63564800006,
        "projectCumulative": -170652.6346344128
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 32644.354724000063,
        "projectCumulative": -168511.9155584128
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 34785.073800000064,
        "projectCumulative": -166371.19648241278
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 36925.792876000065,
        "projectCumulative": -164230.47740641277
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 39066.511952000066,
        "projectCumulative": -162089.7583304128
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 41207.23102800007,
        "projectCumulative": -159949.03925441278
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 43347.95010400007,
        "projectCumulative": -157808.32017841277
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 45488.66918000007,
        "projectCumulative": -155667.6011024128
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 47629.38825600007,
        "projectCumulative": -153526.8820264128
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 49770.10733200007,
        "projectCumulative": -151386.16295041278
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 51910.82640800007,
        "projectCumulative": -149245.44387441277
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 54051.545484000075,
        "projectCumulative": -147104.72479841276
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 2640.719076000001,
        "ebit": -192.61425733333226,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 2140.719076000001,
        "cumulative": 56192.264560000076,
        "projectCumulative": -144964.00572241278
      }
    ],
    "matureCash": 2140.719076000001
  }
}