{
  "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": "56",
    "abbr": "WY",
    "name": "Wyoming",
    "slug": "wyoming",
    "region": "West",
    "population2025": 588753,
    "population2024": 586722,
    "populationChange": 2031,
    "populationGrowthPct": 0.3461605325861372,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 30.1,
        "hourly_mean": 31.4,
        "hourly_p25": 23.41,
        "hourly_p75": 36.61,
        "employment": 590,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 35880
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 17.71,
        "hourly_mean": 18.24,
        "hourly_p25": 14.15,
        "hourly_p75": 20.7,
        "employment": 2710,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36148
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 13.4,
        "hourly_mean": 13.23,
        "hourly_p25": 10.53,
        "hourly_p75": 14.25,
        "employment": 7060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36151
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 14.23,
        "hourly_mean": 15,
        "hourly_p25": 13,
        "hourly_p75": 17.52,
        "employment": 1060,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36155
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 23,
        "hourly_mean": 24.01,
        "hourly_p25": 18.44,
        "hourly_p75": 27.72,
        "employment": 580,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36159
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 17.33,
        "hourly_mean": 18.04,
        "hourly_p25": 15.59,
        "hourly_p75": 20.96,
        "employment": 4760,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36161
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 14.03,
        "hourly_mean": 16.53,
        "hourly_p25": 12.37,
        "hourly_p75": 17.55,
        "employment": 360,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36177
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 16.29,
        "hourly_mean": 16.58,
        "hourly_p25": 14.06,
        "hourly_p75": 17.48,
        "employment": 720,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 36390
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/wyoming"
  },
  "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__wyoming.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": 30.1
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 17.71
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 13.4
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 14.23
      }
    ],
    "hours": 1213.33,
    "wages": 21118.833000000002,
    "payroll": 24920.22294,
    "fixed": 34420.22294,
    "depreciation": 2833.3333333333335,
    "training": 4929.288409253872,
    "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",
        4929.288409253872
      ]
    ],
    "openingTotal": 199929.28840925387,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 8843.77706,
    "ebit": 6010.443726666666,
    "breakEvenRevenue": 58208.68167708333,
    "breakEvenUnits": 2238.7954491185897,
    "breakEvenDaily": 86.10751727379191,
    "breakEvenUtilization": 0.5979688699568882,
    "utilization": 0.6944444444444444,
    "peakDeficit": 33375.06882,
    "deficitMonth": 3,
    "buffer": 68840.44588,
    "reserve": 102215.5147,
    "funding": 302144.8031092539,
    "payback": 33,
    "year1": {
      "revenue": 698308,
      "ebit": -125.55528000000959,
      "cash": 27874.444720000007
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -17114.62294,
        "ebit": -19947.956273333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -17614.62294,
        "cumulative": -17614.62294,
        "projectCumulative": -217543.91134925387
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -10625.022939999995,
        "ebit": -13458.35627333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -11125.022939999995,
        "cumulative": -28739.645879999996,
        "projectCumulative": -228668.93428925387
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -4135.422940000004,
        "ebit": -6968.756273333338,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -4635.422940000004,
        "cumulative": -33375.06882,
        "projectCumulative": -233304.35722925386
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 1056.2570600000035,
        "ebit": -1777.07627333333,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 556.2570600000035,
        "cumulative": -32818.81176,
        "projectCumulative": -232748.10016925388
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 4517.377059999999,
        "ebit": 1684.0437266666654,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4017.377059999999,
        "cumulative": -28801.434699999998,
        "projectCumulative": -228730.72310925386
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 7113.217060000003,
        "ebit": 4279.883726666669,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 6613.217060000003,
        "cumulative": -22188.217639999995,
        "projectCumulative": -222117.50604925386
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": -13844.440579999995,
        "projectCumulative": -213773.72898925387
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": -5500.663519999995,
        "projectCumulative": -205429.95192925388
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 2843.1135400000057,
        "projectCumulative": -197086.17486925388
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 11186.890600000006,
        "projectCumulative": -188742.39780925386
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 19530.667660000006,
        "projectCumulative": -180398.62074925387
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 27874.444720000007,
        "projectCumulative": -172054.84368925387
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 36218.22178000001,
        "projectCumulative": -163711.06662925385
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 44561.99884000001,
        "projectCumulative": -155367.28956925386
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 52905.77590000001,
        "projectCumulative": -147023.51250925387
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 61249.55296000001,
        "projectCumulative": -138679.73544925387
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 69593.33002000001,
        "projectCumulative": -130335.95838925386
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 77937.10708000002,
        "projectCumulative": -121992.18132925386
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 86280.88414000001,
        "projectCumulative": -113648.40426925386
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 94624.6612,
        "projectCumulative": -105304.62720925387
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 102968.43826,
        "projectCumulative": -96960.85014925388
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 111312.21531999999,
        "projectCumulative": -88617.07308925388
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 119655.99237999998,
        "projectCumulative": -80273.29602925389
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 127999.76943999997,
        "projectCumulative": -71929.5189692539
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 136343.54649999997,
        "projectCumulative": -63585.741909253906
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 144687.32355999996,
        "projectCumulative": -55241.96484925391
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 153031.10061999995,
        "projectCumulative": -46898.18778925392
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 161374.87767999995,
        "projectCumulative": -38554.41072925393
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 169718.65473999994,
        "projectCumulative": -30210.633669253933
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 178062.43179999993,
        "projectCumulative": -21866.85660925394
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 186406.20885999993,
        "projectCumulative": -13523.079549253947
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 194749.98591999992,
        "projectCumulative": -5179.302489253954
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 203093.7629799999,
        "projectCumulative": 3164.474570746039
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 211437.5400399999,
        "projectCumulative": 11508.251630746032
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 219781.3170999999,
        "projectCumulative": 19852.028690746025
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 228125.0941599999,
        "projectCumulative": 28195.805750746018
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 236468.87121999988,
        "projectCumulative": 36539.58281074601
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 244812.64827999988,
        "projectCumulative": 44883.359870746004
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 253156.42533999987,
        "projectCumulative": 53227.136930746
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 261500.20239999986,
        "projectCumulative": 61570.91399074599
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 269843.9794599999,
        "projectCumulative": 69914.69105074601
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 278187.7565199999,
        "projectCumulative": 78258.468110746
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 286531.5335799999,
        "projectCumulative": 86602.245170746
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 294875.31063999987,
        "projectCumulative": 94946.02223074599
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 303219.08769999986,
        "projectCumulative": 103289.79929074598
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 311562.86475999985,
        "projectCumulative": 111633.57635074598
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 319906.64181999984,
        "projectCumulative": 119977.35341074597
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 328250.41887999984,
        "projectCumulative": 128321.13047074596
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 336594.19593999983,
        "projectCumulative": 136664.90753074596
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 344937.9729999998,
        "projectCumulative": 145008.68459074595
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 353281.7500599998,
        "projectCumulative": 153352.46165074594
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 361625.5271199998,
        "projectCumulative": 161696.23871074594
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 369969.3041799998,
        "projectCumulative": 170040.01577074593
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 378313.0812399998,
        "projectCumulative": 178383.79283074592
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 386656.8582999998,
        "projectCumulative": 186727.56989074592
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 395000.6353599998,
        "projectCumulative": 195071.3469507459
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 403344.4124199998,
        "projectCumulative": 203415.1240107459
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 411688.18947999977,
        "projectCumulative": 211758.9010707459
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 420031.96653999976,
        "projectCumulative": 220102.6781307459
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 8843.77706,
        "ebit": 6010.443726666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 8343.77706,
        "cumulative": 428375.74359999975,
        "projectCumulative": 228446.45519074588
      }
    ],
    "matureCash": 8343.77706
  }
}