{
  "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": "55",
    "abbr": "WI",
    "name": "Wisconsin",
    "slug": "wisconsin",
    "region": "Midwest",
    "population2025": 5972787,
    "population2024": 5957168,
    "populationChange": 15619,
    "populationGrowthPct": 0.2621883418429727,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 29.72,
        "hourly_mean": 32.98,
        "hourly_p25": 23.2,
        "hourly_p75": 38.11,
        "employment": 6000,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35123
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.57,
        "hourly_mean": 17.64,
        "hourly_p25": 15.02,
        "hourly_p75": 19.37,
        "employment": 25410,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35499
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.75,
        "hourly_mean": 13.99,
        "hourly_p25": 12.36,
        "hourly_p75": 16.05,
        "employment": 67750,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35504
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 13.98,
        "hourly_mean": 13.87,
        "hourly_p25": 10.57,
        "hourly_p75": 16.67,
        "employment": 8190,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35508
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23.59,
        "hourly_mean": 25.88,
        "hourly_p25": 21.29,
        "hourly_p75": 29.21,
        "employment": 2740,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35512
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.79,
        "hourly_mean": 18.53,
        "hourly_p25": 16.53,
        "hourly_p75": 21.19,
        "employment": 45640,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35514
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 17.42,
        "hourly_mean": 18.84,
        "hourly_p25": 14.17,
        "hourly_p75": 22.63,
        "employment": 6260,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35536
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.96,
        "hourly_mean": 17.38,
        "hourly_p25": 14.33,
        "hourly_p75": 19.18,
        "employment": 7040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35851
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wisconsin"
  },
  "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__wisconsin.json",
    "financialResultStatus": "legacy_reference_assumptions"
  },
  "calculation": {
    "inputs": {
      "volume": 100,
      "price": 26,
      "rent": 6000,
      "variable": 0.36,
      "wageMultiplier": 1
    },
    "roles": [
      {
        "soc": "11-9051",
        "label": "Manager",
        "hours": 173.33,
        "hourly": 29.72
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.57
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.75
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 13.98
      }
    ],
    "hours": 1213.33,
    "wages": 21088.3276,
    "payroll": 24884.226568,
    "fixed": 34384.226568,
    "depreciation": 2833.3333333333335,
    "training": 4922.1682281984295,
    "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",
        4922.1682281984295
      ]
    ],
    "openingTotal": 199922.16822819842,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8879.773432000002,
    "ebit": 6046.440098666668,
    "breakEvenRevenue": 58152.437345833336,
    "breakEvenUnits": 2236.6322056089743,
    "breakEvenDaily": 86.02431560034516,
    "breakEvenUtilization": 0.5973910805579525,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33267.079703999996,
    "deficitMonth": 3,
    "buffer": 68768.453136,
    "reserve": 102035.53284,
    "funding": 301957.7010681984,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": 306.40118400000756,
      "cash": 28306.401184000024
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17078.626568,
        "ebit": -19911.95990133333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17578.626568,
        "cumulative": -17578.626568,
        "projectCumulative": -217500.79479619843
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10589.026567999994,
        "ebit": -13422.359901333328,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11089.026567999994,
        "cumulative": -28667.653135999994,
        "projectCumulative": -228589.8213641984
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4099.426568000003,
        "ebit": -6932.7599013333365,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4599.426568000003,
        "cumulative": -33267.079703999996,
        "projectCumulative": -233189.24793219843
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1092.253432000005,
        "ebit": -1741.0799013333285,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 592.253432000005,
        "cumulative": -32674.82627199999,
        "projectCumulative": -232596.9945001984
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4553.373432,
        "ebit": 1720.0400986666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4053.3734320000003,
        "cumulative": -28621.45283999999,
        "projectCumulative": -228543.6210681984
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7149.213432000004,
        "ebit": 4315.88009866667,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6649.213432000004,
        "cumulative": -21972.239407999987,
        "projectCumulative": -221894.40763619842
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": -13592.465975999985,
        "projectCumulative": -213514.6342041984
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": -5212.692543999983,
        "projectCumulative": -205134.86077219842
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 3167.0808880000186,
        "projectCumulative": -196755.0873401984
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 11546.85432000002,
        "projectCumulative": -188375.3139081984
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 19926.627752000022,
        "projectCumulative": -179995.5404761984
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 28306.401184000024,
        "projectCumulative": -171615.7670441984
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 36686.174616000026,
        "projectCumulative": -163235.9936121984
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 45065.94804800003,
        "projectCumulative": -154856.2201801984
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 53445.72148000003,
        "projectCumulative": -146476.4467481984
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 61825.49491200003,
        "projectCumulative": -138096.6733161984
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 70205.26834400004,
        "projectCumulative": -129716.89988419838
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 78585.04177600004,
        "projectCumulative": -121337.12645219838
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 86964.81520800004,
        "projectCumulative": -112957.35302019838
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 95344.58864000005,
        "projectCumulative": -104577.57958819838
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 103724.36207200005,
        "projectCumulative": -96197.80615619838
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 112104.13550400005,
        "projectCumulative": -87818.03272419838
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 120483.90893600005,
        "projectCumulative": -79438.25929219837
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 128863.68236800005,
        "projectCumulative": -71058.48586019837
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 137243.45580000005,
        "projectCumulative": -62678.71242819837
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 145623.22923200007,
        "projectCumulative": -54298.938996198354
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 154003.0026640001,
        "projectCumulative": -45919.16556419834
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 162382.7760960001,
        "projectCumulative": -37539.39213219832
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 170762.54952800012,
        "projectCumulative": -29159.618700198305
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 179142.32296000014,
        "projectCumulative": -20779.84526819829
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 187522.09639200015,
        "projectCumulative": -12400.071836198273
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 195901.86982400017,
        "projectCumulative": -4020.2984041982563
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 204281.64325600018,
        "projectCumulative": 4359.47502780176
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 212661.4166880002,
        "projectCumulative": 12739.248459801776
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 221041.19012000022,
        "projectCumulative": 21119.021891801793
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 229420.96355200023,
        "projectCumulative": 29498.79532380181
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 237800.73698400025,
        "projectCumulative": 37878.568755801825
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 246180.51041600027,
        "projectCumulative": 46258.34218780184
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 254560.28384800028,
        "projectCumulative": 54638.11561980186
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 262940.0572800003,
        "projectCumulative": 63017.889051801874
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 271319.8307120003,
        "projectCumulative": 71397.66248380189
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 279699.60414400033,
        "projectCumulative": 79777.4359158019
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 288079.37757600035,
        "projectCumulative": 88157.20934780192
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 296459.15100800036,
        "projectCumulative": 96536.98277980194
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 304838.9244400004,
        "projectCumulative": 104916.75621180196
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 313218.6978720004,
        "projectCumulative": 113296.52964380197
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 321598.4713040004,
        "projectCumulative": 121676.30307580199
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 329978.24473600043,
        "projectCumulative": 130056.076507802
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 338358.01816800045,
        "projectCumulative": 138435.84993980202
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 346737.79160000046,
        "projectCumulative": 146815.62337180204
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 355117.5650320005,
        "projectCumulative": 155195.39680380205
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 363497.3384640005,
        "projectCumulative": 163575.17023580207
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 371877.1118960005,
        "projectCumulative": 171954.9436678021
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 380256.8853280005,
        "projectCumulative": 180334.7170998021
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 388636.65876000054,
        "projectCumulative": 188714.49053180212
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 397016.43219200056,
        "projectCumulative": 197094.26396380214
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 405396.2056240006,
        "projectCumulative": 205474.03739580215
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 413775.9790560006,
        "projectCumulative": 213853.81082780217
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 422155.7524880006,
        "projectCumulative": 222233.58425980218
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8879.773432000002,
        "ebit": 6046.440098666668,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8379.773432000002,
        "cumulative": 430535.5259200006,
        "projectCumulative": 230613.3576918022
      }
    ],
    "matureCash": 8379.773432000002
  }
}