{
  "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": "54",
    "abbr": "WV",
    "name": "West Virginia",
    "slug": "west-virginia",
    "region": "South",
    "population2025": 1766147,
    "population2024": 1767402,
    "populationChange": -1255,
    "populationGrowthPct": -0.07100818036870349,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 26.35,
        "hourly_mean": 27.08,
        "hourly_p25": 22.18,
        "hourly_p75": 30.92,
        "employment": 1230,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34470
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.23,
        "hourly_mean": 14.88,
        "hourly_p25": 12.88,
        "hourly_p75": 16.91,
        "employment": 6450,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34786
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 12.54,
        "hourly_mean": 12.88,
        "hourly_p25": 10.66,
        "hourly_p75": 14.23,
        "employment": 6240,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34790
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.72,
        "hourly_mean": 12.74,
        "hourly_p25": 10.72,
        "hourly_p75": 13.86,
        "employment": 1640,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34794
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 19.93,
        "hourly_mean": 21.37,
        "hourly_p25": 15.79,
        "hourly_p75": 24.26,
        "employment": 740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34798
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 14.9,
        "hourly_mean": 15.96,
        "hourly_p25": 13.37,
        "hourly_p75": 18.11,
        "employment": 9340,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34800
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 16.58,
        "hourly_mean": 19.39,
        "hourly_p25": 13.8,
        "hourly_p75": 22.28,
        "employment": 1020,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 34822
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 14.13,
        "hourly_mean": 14.86,
        "hourly_p25": 13.79,
        "hourly_p75": 16.55,
        "employment": 1260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35088
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/west-virginia"
  },
  "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__west-virginia.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": 26.35
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 14.23
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 12.54
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 12.72
      }
    ],
    "hours": 1213.33,
    "wages": 18349.3255,
    "payroll": 21652.20409,
    "fixed": 31152.20409,
    "depreciation": 2833.3333333333335,
    "training": 4282.865322377259,
    "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",
        4282.865322377259
      ]
    ],
    "openingTotal": 199282.86532237727,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 12111.79591,
    "ebit": 9278.462576666667,
    "breakEvenRevenue": 53102.402223958336,
    "breakEvenUnits": 2042.400085536859,
    "breakEvenDaily": 78.55384944372534,
    "breakEvenUtilization": 0.5455128433592038,
    "utilization": 0.6944444444444444,
    "peakDeficit": 23571.01227,
    "deficitMonth": 3,
    "buffer": 62304.40818,
    "reserve": 85875.42045,
    "funding": 285158.2857723773,
    "payback": 24,
    "year1": {
      "revenue": 698308,
      "ebit": 39090.670920000004,
      "cash": 67090.67092
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -13846.60409,
        "ebit": -16679.937423333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -14346.60409,
        "cumulative": -14346.60409,
        "projectCumulative": -213629.46941237728
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -7357.004089999995,
        "ebit": -10190.337423333329,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7857.004089999995,
        "cumulative": -22203.608179999996,
        "projectCumulative": -221486.47350237728
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -867.4040900000036,
        "ebit": -3700.737423333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -1367.4040900000036,
        "cumulative": -23571.01227,
        "projectCumulative": -222853.87759237728
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 4324.275910000004,
        "ebit": 1490.9425766666704,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 3824.275910000004,
        "cumulative": -19746.736359999995,
        "projectCumulative": -219029.60168237728
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 7785.395909999999,
        "ebit": 4952.062576666665,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7285.395909999999,
        "cumulative": -12461.340449999996,
        "projectCumulative": -211744.20577237726
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 10381.235910000003,
        "ebit": 7547.902576666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 9881.235910000003,
        "cumulative": -2580.104539999993,
        "projectCumulative": -201862.96986237727
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 9031.691370000008,
        "projectCumulative": -190251.17395237726
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 20643.48728000001,
        "projectCumulative": -178639.37804237727
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 32255.28319000001,
        "projectCumulative": -167027.58213237725
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 43867.07910000001,
        "projectCumulative": -155415.78622237727
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 55478.87501000001,
        "projectCumulative": -143803.99031237725
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 67090.67092,
        "projectCumulative": -132192.19440237727
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 78702.46683,
        "projectCumulative": -120580.39849237727
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 90314.26274,
        "projectCumulative": -108968.60258237727
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 101926.05865,
        "projectCumulative": -97356.80667237726
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 113537.85456,
        "projectCumulative": -85745.01076237726
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 125149.65047000001,
        "projectCumulative": -74133.21485237726
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 136761.44638,
        "projectCumulative": -62521.41894237726
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 148373.24229000002,
        "projectCumulative": -50909.62303237725
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 159985.0382,
        "projectCumulative": -39297.82712237726
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 171596.83411,
        "projectCumulative": -27686.031212377275
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 183208.63001999998,
        "projectCumulative": -16074.235302377288
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 194820.42592999997,
        "projectCumulative": -4462.439392377302
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 206432.22183999995,
        "projectCumulative": 7149.356517622684
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 218044.01774999994,
        "projectCumulative": 18761.15242762267
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 229655.81365999993,
        "projectCumulative": 30372.948337622656
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 241267.6095699999,
        "projectCumulative": 41984.74424762264
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 252879.4054799999,
        "projectCumulative": 53596.54015762263
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 264491.2013899999,
        "projectCumulative": 65208.336067622615
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 276102.9972999999,
        "projectCumulative": 76820.1319776226
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 287714.79320999986,
        "projectCumulative": 88431.92788762259
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 299326.58911999984,
        "projectCumulative": 100043.72379762257
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 310938.38502999983,
        "projectCumulative": 111655.51970762256
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 322550.1809399998,
        "projectCumulative": 123267.31561762255
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 334161.9768499998,
        "projectCumulative": 134879.11152762253
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 345773.7727599998,
        "projectCumulative": 146490.90743762252
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 357385.5686699998,
        "projectCumulative": 158102.7033476225
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 368997.36457999976,
        "projectCumulative": 169714.4992576225
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 380609.16048999975,
        "projectCumulative": 181326.29516762248
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 392220.95639999973,
        "projectCumulative": 192938.09107762246
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 403832.7523099997,
        "projectCumulative": 204549.88698762245
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 415444.5482199997,
        "projectCumulative": 216161.68289762244
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 427056.3441299997,
        "projectCumulative": 227773.47880762242
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 438668.1400399997,
        "projectCumulative": 239385.2747176224
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 450279.93594999966,
        "projectCumulative": 250997.0706276224
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 461891.73185999965,
        "projectCumulative": 262608.8665376224
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 473503.52776999964,
        "projectCumulative": 274220.6624476224
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 485115.3236799996,
        "projectCumulative": 285832.4583576224
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 496727.1195899996,
        "projectCumulative": 297444.25426762237
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 508338.9154999996,
        "projectCumulative": 309056.05017762235
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 519950.7114099996,
        "projectCumulative": 320667.84608762234
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 531562.5073199996,
        "projectCumulative": 332279.6419976223
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 543174.3032299996,
        "projectCumulative": 343891.4379076223
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 554786.0991399996,
        "projectCumulative": 355503.2338176223
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 566397.8950499996,
        "projectCumulative": 367115.0297276223
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 578009.6909599996,
        "projectCumulative": 378726.82563762227
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 589621.4868699996,
        "projectCumulative": 390338.62154762226
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 601233.2827799995,
        "projectCumulative": 401950.41745762224
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 612845.0786899995,
        "projectCumulative": 413562.21336762223
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12111.79591,
        "ebit": 9278.462576666667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11611.79591,
        "cumulative": 624456.8745999995,
        "projectCumulative": 425174.0092776222
      }
    ],
    "matureCash": 11611.79591
  }
}