{
  "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": "28",
    "abbr": "MS",
    "name": "Mississippi",
    "slug": "mississippi",
    "region": "South",
    "population2025": 2954160,
    "population2024": 2950172,
    "populationChange": 3988,
    "populationGrowthPct": 0.1351785590806287,
    "wages": {
      "11-9051": {
        "soc": "11-9051",
        "title": "Food Service Managers",
        "hourly_median": 28.62,
        "hourly_mean": 30.98,
        "hourly_p25": 22.65,
        "hourly_p75": 34.45,
        "employment": 1920,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17172
        }
      },
      "35-2014": {
        "soc": "35-2014",
        "title": "Cooks, Restaurant",
        "hourly_median": 14.21,
        "hourly_mean": 14.31,
        "hourly_p25": 12.5,
        "hourly_p75": 16.32,
        "employment": 10770,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17512
        }
      },
      "35-3023": {
        "soc": "35-3023",
        "title": "Fast Food and Counter Workers",
        "hourly_median": 10.87,
        "hourly_mean": 11.48,
        "hourly_p25": 10.26,
        "hourly_p75": 12.83,
        "employment": 31220,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17517
        }
      },
      "35-9021": {
        "soc": "35-9021",
        "title": "Dishwashers",
        "hourly_median": 12.64,
        "hourly_mean": 12.2,
        "hourly_p25": 10.58,
        "hourly_p75": 13.47,
        "employment": 2880,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17521
        }
      },
      "37-1011": {
        "soc": "37-1011",
        "title": "First-Line Supervisors of Housekeeping and Janitorial Workers",
        "hourly_median": 20.3,
        "hourly_mean": 21.72,
        "hourly_p25": 17.22,
        "hourly_p75": 24.78,
        "employment": 1550,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17525
        }
      },
      "37-2011": {
        "soc": "37-2011",
        "title": "Janitors and Cleaners, Except Maids and Housekeeping Cleaners",
        "hourly_median": 13.64,
        "hourly_mean": 14.32,
        "hourly_p25": 11.41,
        "hourly_p75": 16.34,
        "employment": 15940,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17527
        }
      },
      "39-5012": {
        "soc": "39-5012",
        "title": "Hairdressers, Hairstylists, and Cosmetologists",
        "hourly_median": 13.25,
        "hourly_mean": 16.26,
        "hourly_p25": 11.53,
        "hourly_p75": 19.14,
        "employment": 1040,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17549
        }
      },
      "53-7061": {
        "soc": "53-7061",
        "title": "Cleaners of Vehicles and Equipment",
        "hourly_median": 13.77,
        "hourly_mean": 14.27,
        "hourly_p25": 12.57,
        "hourly_p75": 16.34,
        "employment": 2790,
        "source": {
          "file": "bls-state-2025.zip",
          "workbook": "oesm25st/state_M2025_dl.xlsx",
          "sheet": "state_M2025_dl",
          "row": 17848
        }
      }
    },
    "governmentDirectory": "https://www.usa.gov/states/mississippi"
  },
  "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__mississippi.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": 28.62
      },
      {
        "soc": "35-2014",
        "label": "Restaurant cooks",
        "hours": 416,
        "hourly": 14.21
      },
      {
        "soc": "35-3023",
        "label": "Counter service team",
        "hours": 416,
        "hourly": 10.87
      },
      {
        "soc": "35-9021",
        "label": "Dishwashing team",
        "hours": 208,
        "hourly": 12.64
      }
    ],
    "hours": 1213.33,
    "wages": 18023.104600000002,
    "payroll": 21267.263428000002,
    "fixed": 30767.263428000002,
    "depreciation": 2833.3333333333335,
    "training": 4206.723004228034,
    "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",
        4206.723004228034
      ]
    ],
    "openingTotal": 199206.72300422803,
    "monthlyUnits": 2600,
    "ceiling": 3744,
    "revenue": 67600,
    "contribution": 43264,
    "ebitda": 12496.736571999998,
    "ebit": 9663.403238666664,
    "breakEvenRevenue": 52500.93243958333,
    "breakEvenUnits": 2019.2666322916666,
    "breakEvenDaily": 77.66410124198718,
    "breakEvenUtilization": 0.5393340364026887,
    "utilization": 0.6944444444444444,
    "peakDeficit": 22416.190284000008,
    "deficitMonth": 3,
    "buffer": 61534.526856000004,
    "reserve": 83950.71714000001,
    "funding": 283157.44014422805,
    "payback": 23,
    "year1": {
      "revenue": 698308,
      "ebit": 43709.95886399998,
      "cash": 71709.95886399997
    },
    "months": [
      {
        "month": 1,
        "units": 1040,
        "revenue": 27040,
        "ebitda": -13461.663428000003,
        "ebit": -16294.996761333337,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -13961.663428000003,
        "cumulative": -13961.663428000003,
        "projectCumulative": -213168.38643222803
      },
      {
        "month": 2,
        "units": 1430.0000000000002,
        "revenue": 37180.00000000001,
        "ebitda": -6972.063427999998,
        "ebit": -9805.396761333332,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -7472.063427999998,
        "cumulative": -21433.726856,
        "projectCumulative": -220640.44986022802
      },
      {
        "month": 3,
        "units": 1819.9999999999998,
        "revenue": 47319.99999999999,
        "ebitda": -482.4634280000064,
        "ebit": -3315.79676133334,
        "receivables": 0,
        "workingCapital": 0,
        "cash": -982.4634280000064,
        "cumulative": -22416.190284000008,
        "projectCumulative": -221622.91328822804
      },
      {
        "month": 4,
        "units": 2132,
        "revenue": 55432,
        "ebitda": 4709.216572000001,
        "ebit": 1875.8832386666677,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 4209.216572000001,
        "cumulative": -18206.973712000006,
        "projectCumulative": -217413.69671622803
      },
      {
        "month": 5,
        "units": 2340,
        "revenue": 60840,
        "ebitda": 8170.3365719999965,
        "ebit": 5337.003238666663,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 7670.3365719999965,
        "cumulative": -10536.63714000001,
        "projectCumulative": -209743.36014422803
      },
      {
        "month": 6,
        "units": 2496,
        "revenue": 64896,
        "ebitda": 10766.176572,
        "ebit": 7932.843238666666,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 10266.176572,
        "cumulative": -270.4605680000095,
        "projectCumulative": -199477.18357222804
      },
      {
        "month": 7,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 11726.276003999988,
        "projectCumulative": -187480.44700022804
      },
      {
        "month": 8,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 23723.012575999986,
        "projectCumulative": -175483.71042822805
      },
      {
        "month": 9,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 35719.74914799999,
        "projectCumulative": -163486.97385622805
      },
      {
        "month": 10,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 47716.48571999998,
        "projectCumulative": -151490.23728422803
      },
      {
        "month": 11,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 59713.22229199998,
        "projectCumulative": -139493.50071222807
      },
      {
        "month": 12,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 71709.95886399997,
        "projectCumulative": -127496.76414022806
      },
      {
        "month": 13,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 83706.69543599997,
        "projectCumulative": -115500.02756822806
      },
      {
        "month": 14,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 95703.43200799996,
        "projectCumulative": -103503.29099622807
      },
      {
        "month": 15,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 107700.16857999995,
        "projectCumulative": -91506.55442422807
      },
      {
        "month": 16,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 119696.90515199995,
        "projectCumulative": -79509.81785222808
      },
      {
        "month": 17,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 131693.64172399996,
        "projectCumulative": -67513.08128022807
      },
      {
        "month": 18,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 143690.37829599995,
        "projectCumulative": -55516.344708228076
      },
      {
        "month": 19,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 155687.11486799995,
        "projectCumulative": -43519.60813622808
      },
      {
        "month": 20,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 167683.85143999994,
        "projectCumulative": -31522.871564228088
      },
      {
        "month": 21,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 179680.58801199993,
        "projectCumulative": -19526.134992228093
      },
      {
        "month": 22,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 191677.32458399993,
        "projectCumulative": -7529.398420228099
      },
      {
        "month": 23,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 203674.06115599992,
        "projectCumulative": 4467.338151771895
      },
      {
        "month": 24,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 215670.79772799992,
        "projectCumulative": 16464.07472377189
      },
      {
        "month": 25,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 227667.5342999999,
        "projectCumulative": 28460.811295771884
      },
      {
        "month": 26,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 239664.2708719999,
        "projectCumulative": 40457.54786777188
      },
      {
        "month": 27,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 251661.0074439999,
        "projectCumulative": 52454.28443977187
      },
      {
        "month": 28,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 263657.7440159999,
        "projectCumulative": 64451.02101177187
      },
      {
        "month": 29,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 275654.4805879999,
        "projectCumulative": 76447.75758377189
      },
      {
        "month": 30,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 287651.21715999994,
        "projectCumulative": 88444.49415577191
      },
      {
        "month": 31,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 299647.95373199997,
        "projectCumulative": 100441.23072777194
      },
      {
        "month": 32,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 311644.690304,
        "projectCumulative": 112437.96729977196
      },
      {
        "month": 33,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 323641.426876,
        "projectCumulative": 124434.70387177198
      },
      {
        "month": 34,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 335638.16344800004,
        "projectCumulative": 136431.440443772
      },
      {
        "month": 35,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 347634.90002000006,
        "projectCumulative": 148428.17701577203
      },
      {
        "month": 36,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 359631.6365920001,
        "projectCumulative": 160424.91358777205
      },
      {
        "month": 37,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 371628.3731640001,
        "projectCumulative": 172421.65015977208
      },
      {
        "month": 38,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 383625.10973600013,
        "projectCumulative": 184418.3867317721
      },
      {
        "month": 39,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 395621.84630800015,
        "projectCumulative": 196415.12330377212
      },
      {
        "month": 40,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 407618.5828800002,
        "projectCumulative": 208411.85987577215
      },
      {
        "month": 41,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 419615.3194520002,
        "projectCumulative": 220408.59644777217
      },
      {
        "month": 42,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 431612.0560240002,
        "projectCumulative": 232405.3330197722
      },
      {
        "month": 43,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 443608.79259600025,
        "projectCumulative": 244402.06959177222
      },
      {
        "month": 44,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 455605.52916800027,
        "projectCumulative": 256398.80616377224
      },
      {
        "month": 45,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 467602.2657400003,
        "projectCumulative": 268395.54273577227
      },
      {
        "month": 46,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 479599.0023120003,
        "projectCumulative": 280392.2793077723
      },
      {
        "month": 47,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 491595.73888400034,
        "projectCumulative": 292389.0158797723
      },
      {
        "month": 48,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 503592.47545600036,
        "projectCumulative": 304385.75245177234
      },
      {
        "month": 49,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 515589.2120280004,
        "projectCumulative": 316382.48902377236
      },
      {
        "month": 50,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 527585.9486000004,
        "projectCumulative": 328379.2255957723
      },
      {
        "month": 51,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 539582.6851720003,
        "projectCumulative": 340375.9621677723
      },
      {
        "month": 52,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 551579.4217440003,
        "projectCumulative": 352372.69873977226
      },
      {
        "month": 53,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 563576.1583160002,
        "projectCumulative": 364369.4353117722
      },
      {
        "month": 54,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 575572.8948880002,
        "projectCumulative": 376366.1718837722
      },
      {
        "month": 55,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 587569.6314600002,
        "projectCumulative": 388362.90845577215
      },
      {
        "month": 56,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 599566.3680320001,
        "projectCumulative": 400359.6450277721
      },
      {
        "month": 57,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 611563.1046040001,
        "projectCumulative": 412356.3815997721
      },
      {
        "month": 58,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 623559.8411760001,
        "projectCumulative": 424353.11817177205
      },
      {
        "month": 59,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 635556.577748,
        "projectCumulative": 436349.854743772
      },
      {
        "month": 60,
        "units": 2600,
        "revenue": 67600,
        "ebitda": 12496.736571999998,
        "ebit": 9663.403238666664,
        "receivables": 0,
        "workingCapital": 0,
        "cash": 11996.736571999998,
        "cumulative": 647553.31432,
        "projectCumulative": 448346.591315772
      }
    ],
    "matureCash": 11996.736571999998
  }
}