{"title":"Virtuard Reality Design","slug":"Virtuard Reality Design","projections":[{"year":1,"occupancy":45,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":false},{"year":2,"occupancy":60,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":false},{"year":3,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":4,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":5,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":6,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":7,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":8,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":9,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":10,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":11,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":12,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":13,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":14,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":15,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":16,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":17,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":18,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":19,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":20,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":21,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":22,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":23,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":24,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":25,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":26,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":27,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":28,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":29,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":30,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":31,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":32,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":33,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":34,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":35,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":36,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":37,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":38,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":39,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":40,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":41,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":42,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":43,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":44,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":45,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":46,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":47,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":48,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":49,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true},{"year":50,"occupancy":75,"revenue":0,"ebitda":-0,"capex_spike":0,"is_stabilized":true}],"cashflow":[{"year":1,"cashflow":-154444,"is_breakeven":false},{"year":2,"cashflow":-154444,"is_breakeven":false},{"year":3,"cashflow":-154444,"is_breakeven":false},{"year":4,"cashflow":-154444,"is_breakeven":false},{"year":5,"cashflow":-154444,"is_breakeven":false},{"year":6,"cashflow":-154444,"is_breakeven":false},{"year":7,"cashflow":-154444,"is_breakeven":false},{"year":8,"cashflow":-154444,"is_breakeven":false},{"year":9,"cashflow":-154444,"is_breakeven":false},{"year":10,"cashflow":-154444,"is_breakeven":false},{"year":11,"cashflow":-154444,"is_breakeven":false},{"year":12,"cashflow":-154444,"is_breakeven":false},{"year":13,"cashflow":-154444,"is_breakeven":false},{"year":14,"cashflow":-154444,"is_breakeven":false},{"year":15,"cashflow":-154444,"is_breakeven":false},{"year":16,"cashflow":-154444,"is_breakeven":false},{"year":17,"cashflow":-154444,"is_breakeven":false},{"year":18,"cashflow":-154444,"is_breakeven":false},{"year":19,"cashflow":-154444,"is_breakeven":false},{"year":20,"cashflow":-154444,"is_breakeven":false},{"year":21,"cashflow":-154444,"is_breakeven":false},{"year":22,"cashflow":-154444,"is_breakeven":false},{"year":23,"cashflow":-154444,"is_breakeven":false},{"year":24,"cashflow":-154444,"is_breakeven":false},{"year":25,"cashflow":-154444,"is_breakeven":false},{"year":26,"cashflow":-154444,"is_breakeven":false},{"year":27,"cashflow":-154444,"is_breakeven":false},{"year":28,"cashflow":-154444,"is_breakeven":false},{"year":29,"cashflow":-154444,"is_breakeven":false},{"year":30,"cashflow":-154444,"is_breakeven":false},{"year":31,"cashflow":-154444,"is_breakeven":false},{"year":32,"cashflow":-154444,"is_breakeven":false},{"year":33,"cashflow":-154444,"is_breakeven":false},{"year":34,"cashflow":-154444,"is_breakeven":false},{"year":35,"cashflow":-154444,"is_breakeven":false},{"year":36,"cashflow":-154444,"is_breakeven":false},{"year":37,"cashflow":-154444,"is_breakeven":false},{"year":38,"cashflow":-154444,"is_breakeven":false},{"year":39,"cashflow":-154444,"is_breakeven":false},{"year":40,"cashflow":-154444,"is_breakeven":false},{"year":41,"cashflow":-154444,"is_breakeven":false},{"year":42,"cashflow":-154444,"is_breakeven":false},{"year":43,"cashflow":-154444,"is_breakeven":false},{"year":44,"cashflow":-154444,"is_breakeven":false},{"year":45,"cashflow":-154444,"is_breakeven":false},{"year":46,"cashflow":-154444,"is_breakeven":false},{"year":47,"cashflow":-154444,"is_breakeven":false},{"year":48,"cashflow":-154444,"is_breakeven":false},{"year":49,"cashflow":-154444,"is_breakeven":false},{"year":50,"cashflow":-154444,"is_breakeven":false}]}