{
  "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": "53",
    "abbr": "WA",
    "name": "Washington",
    "slug": "washington",
    "region": "West",
    "population2025": 8001020,
    "population2024": 7927958,
    "populationChange": 73062,
    "populationGrowthPct": 0.9215740043022391,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 45.77,
        "hourly_mean": 48.85,
        "hourly_p25": 38.18,
        "hourly_p75": 53.39,
        "employment": 1180,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 33684
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 22.5,
        "hourly_mean": 22.69,
        "hourly_p25": 20.56,
        "hourly_p75": 23.82,
        "employment": 35140,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34074
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 18.13,
        "hourly_mean": 19.42,
        "hourly_p25": 17.25,
        "hourly_p75": 21.27,
        "employment": 94710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34079
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 19.27,
        "hourly_mean": 19.96,
        "hourly_p25": 17.47,
        "hourly_p75": 21.64,
        "employment": 12630,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34083
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 30.55,
        "hourly_mean": 31.37,
        "hourly_p25": 25.2,
        "hourly_p75": 36.26,
        "employment": 2910,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34087
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 21.89,
        "hourly_mean": 22.79,
        "hourly_p25": 18.76,
        "hourly_p75": 25.93,
        "employment": 47380,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34089
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 28.61,
        "hourly_mean": 30.67,
        "hourly_p25": 22.25,
        "hourly_p75": 35.36,
        "employment": 6930,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34116
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 19.26,
        "hourly_mean": 20.58,
        "hourly_p25": 17.91,
        "hourly_p75": 22,
        "employment": 8270,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34437
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/washington"
  },
  "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__washington.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": 45.77
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 22.5
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 18.13
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 19.27
      }
    ],
    "hours": 1213.33,
    "wages": 28843.554100000005,
    "payroll": 34035.393838,
    "fixed": 43535.393838,
    "depreciation": 2833.3333333333335,
    "training": 6732.294199533516,
    "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",
        6732.294199533516
      ]
    ],
    "openingTotal": 201732.29419953353,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": -271.3938380000036,
    "ebit": -3104.727171333337,
    "breakEvenRevenue": 72451.13620520834,
    "breakEvenUnits": 2786.5821617387824,
    "breakEvenDaily": 107.17623698995317,
    "breakEvenUtilization": 0.7442794235413415,
    "utilization": 0.6944444444444444,
    "peakDeficit": 118534.5102800002,
    "deficitMonth": 60,
    "buffer": 87070.787676,
    "reserve": 205605.2979560002,
    "funding": 407337.5921555337,
    "payback": null,
    "year1": {
      "revenue": 698308,
      "ebit": -109507.606056,
      "cash": -81507.60605600003
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -26229.793838000005,
        "ebit": -29063.127171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -26729.793838000005,
        "cumulative": -26729.793838000005,
        "projectCumulative": -228462.08803753354
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -19740.193838,
        "ebit": -22573.52717133333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -20240.193838,
        "cumulative": -46969.987676000004,
        "projectCumulative": -248702.28187553352
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -13250.593838000008,
        "ebit": -16083.927171333342,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -13750.593838000008,
        "cumulative": -60720.58151400001,
        "projectCumulative": -262452.87571353355
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": -8058.913838,
        "ebit": -10892.247171333334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -8558.913838,
        "cumulative": -69279.49535200001,
        "projectCumulative": -271011.7895515335
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": -4597.793838000005,
        "ebit": -7431.127171333339,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -5097.793838000005,
        "cumulative": -74377.28919000001,
        "projectCumulative": -276109.58338953357
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": -2001.9538380000013,
        "ebit": -4835.287171333335,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -2501.9538380000013,
        "cumulative": -76879.24302800001,
        "projectCumulative": -278611.5372275335
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -77650.63686600002,
        "projectCumulative": -279382.93106553354
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -78422.03070400002,
        "projectCumulative": -280154.32490353356
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -79193.42454200002,
        "projectCumulative": -280925.7187415336
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -79964.81838000003,
        "projectCumulative": -281697.11257953354
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -80736.21221800003,
        "projectCumulative": -282468.50641753356
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -81507.60605600003,
        "projectCumulative": -283239.9002555336
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -82278.99989400004,
        "projectCumulative": -284011.29409353354
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -83050.39373200004,
        "projectCumulative": -284782.68793153355
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -83821.78757000004,
        "projectCumulative": -285554.0817695336
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -84593.18140800005,
        "projectCumulative": -286325.4756075336
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -85364.57524600005,
        "projectCumulative": -287096.8694455336
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -86135.96908400005,
        "projectCumulative": -287868.26328353357
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -86907.36292200006,
        "projectCumulative": -288639.6571215336
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -87678.75676000006,
        "projectCumulative": -289411.0509595336
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -88450.15059800007,
        "projectCumulative": -290182.44479753356
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -89221.54443600007,
        "projectCumulative": -290953.8386355336
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -89992.93827400007,
        "projectCumulative": -291725.2324735336
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -90764.33211200008,
        "projectCumulative": -292496.6263115336
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -91535.72595000008,
        "projectCumulative": -293268.02014953364
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -92307.11978800008,
        "projectCumulative": -294039.4139875336
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -93078.51362600009,
        "projectCumulative": -294810.8078255336
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -93849.90746400009,
        "projectCumulative": -295582.20166353363
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -94621.3013020001,
        "projectCumulative": -296353.5955015336
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -95392.6951400001,
        "projectCumulative": -297124.9893395336
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -96164.0889780001,
        "projectCumulative": -297896.38317753363
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -96935.4828160001,
        "projectCumulative": -298667.77701553365
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -97706.87665400011,
        "projectCumulative": -299439.17085353367
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -98478.27049200011,
        "projectCumulative": -300210.5646915336
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -99249.66433000012,
        "projectCumulative": -300981.95852953364
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -100021.05816800012,
        "projectCumulative": -301753.35236753366
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -100792.45200600012,
        "projectCumulative": -302524.7462055336
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -101563.84584400013,
        "projectCumulative": -303296.14004353364
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -102335.23968200013,
        "projectCumulative": -304067.53388153366
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -103106.63352000013,
        "projectCumulative": -304838.9277195337
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -103878.02735800014,
        "projectCumulative": -305610.3215575337
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -104649.42119600014,
        "projectCumulative": -306381.71539553365
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -105420.81503400014,
        "projectCumulative": -307153.1092335337
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -106192.20887200015,
        "projectCumulative": -307924.5030715337
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -106963.60271000015,
        "projectCumulative": -308695.89690953365
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -107734.99654800016,
        "projectCumulative": -309467.29074753367
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -108506.39038600016,
        "projectCumulative": -310238.6845855337
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -109277.78422400016,
        "projectCumulative": -311010.0784235337
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -110049.17806200017,
        "projectCumulative": -311781.4722615337
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -110820.57190000017,
        "projectCumulative": -312552.8660995337
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -111591.96573800017,
        "projectCumulative": -313324.2599375337
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -112363.35957600018,
        "projectCumulative": -314095.6537755337
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -113134.75341400018,
        "projectCumulative": -314867.0476135337
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -113906.14725200018,
        "projectCumulative": -315638.4414515337
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -114677.54109000019,
        "projectCumulative": -316409.8352895337
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -115448.93492800019,
        "projectCumulative": -317181.22912753373
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -116220.3287660002,
        "projectCumulative": -317952.62296553375
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -116991.7226040002,
        "projectCumulative": -318724.0168035337
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -117763.1164420002,
        "projectCumulative": -319495.41064153373
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": -271.3938380000036,
        "ebit": -3104.727171333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -771.3938380000036,
        "cumulative": -118534.5102800002,
        "projectCumulative": -320266.80447953375
      }
    ],
    "matureCash": -771.3938380000036
  }
}