{"title":"\u0645\u0646\u062a\u062c\u0639 \u0628\u0648\u062a\u064a\u0643 \u0628\u064a\u0626\u064a - \u0639\u0644\u0649 \u0645\u0646\u062d\u062f\u0631 \u0646\u0648\u0633\u0627 \u0628\u064a\u0646\u064a\u062f\u0627 - Domo Resort","slug":"boutique-eco-resort-nusa-penida-cliffside","projections":[{"year":1,"occupancy":55,"revenue":803000,"ebitda":-27302000,"capex_spike":0,"is_stabilized":false},{"year":2,"occupancy":65,"revenue":949000,"ebitda":-32266000,"capex_spike":0,"is_stabilized":false},{"year":3,"occupancy":75,"revenue":1095000,"ebitda":-37230000,"capex_spike":0,"is_stabilized":true},{"year":4,"occupancy":75,"revenue":1116900,"ebitda":-37974600,"capex_spike":0,"is_stabilized":true},{"year":5,"occupancy":75,"revenue":1139238,"ebitda":-38734092,"capex_spike":0,"is_stabilized":true},{"year":6,"occupancy":75,"revenue":1162022.76,"ebitda":-39508773.84,"capex_spike":0,"is_stabilized":true},{"year":7,"occupancy":75,"revenue":1185263.22,"ebitda":-40298949.32,"capex_spike":0,"is_stabilized":true},{"year":8,"occupancy":75,"revenue":1208968.48,"ebitda":-41104928.3,"capex_spike":0,"is_stabilized":true},{"year":9,"occupancy":75,"revenue":1233147.85,"ebitda":-41927026.87,"capex_spike":0,"is_stabilized":true},{"year":10,"occupancy":75,"revenue":1257810.81,"ebitda":-42954239.03,"capex_spike":188671.62,"is_stabilized":true},{"year":11,"occupancy":75,"revenue":1282967.02,"ebitda":-43620878.75,"capex_spike":0,"is_stabilized":true},{"year":12,"occupancy":75,"revenue":1308626.36,"ebitda":-44493296.33,"capex_spike":0,"is_stabilized":true},{"year":13,"occupancy":75,"revenue":1334798.89,"ebitda":-45383162.26,"capex_spike":0,"is_stabilized":true},{"year":14,"occupancy":75,"revenue":1361494.87,"ebitda":-46290825.5,"capex_spike":0,"is_stabilized":true},{"year":15,"occupancy":75,"revenue":1388724.77,"ebitda":-47216642.01,"capex_spike":0,"is_stabilized":true},{"year":16,"occupancy":75,"revenue":1416499.26,"ebitda":-48160974.85,"capex_spike":0,"is_stabilized":true},{"year":17,"occupancy":75,"revenue":1444829.25,"ebitda":-49124194.35,"capex_spike":0,"is_stabilized":true},{"year":18,"occupancy":75,"revenue":1473725.83,"ebitda":-50106678.24,"capex_spike":0,"is_stabilized":true},{"year":19,"occupancy":75,"revenue":1503200.35,"ebitda":-51108811.8,"capex_spike":0,"is_stabilized":true},{"year":20,"occupancy":75,"revenue":1533264.35,"ebitda":-52360977.69,"capex_spike":229989.65,"is_stabilized":true},{"year":21,"occupancy":75,"revenue":1563929.64,"ebitda":-53173607.8,"capex_spike":0,"is_stabilized":true},{"year":22,"occupancy":75,"revenue":1595208.23,"ebitda":-54237079.95,"capex_spike":0,"is_stabilized":true},{"year":23,"occupancy":75,"revenue":1627112.4,"ebitda":-55321821.55,"capex_spike":0,"is_stabilized":true},{"year":24,"occupancy":75,"revenue":1659654.65,"ebitda":-56428257.98,"capex_spike":0,"is_stabilized":true},{"year":25,"occupancy":75,"revenue":1692847.74,"ebitda":-57556823.14,"capex_spike":0,"is_stabilized":true},{"year":26,"occupancy":75,"revenue":1726704.69,"ebitda":-58707959.61,"capex_spike":0,"is_stabilized":true},{"year":27,"occupancy":75,"revenue":1761238.79,"ebitda":-59882118.8,"capex_spike":0,"is_stabilized":true},{"year":28,"occupancy":75,"revenue":1796463.56,"ebitda":-61079761.17,"capex_spike":0,"is_stabilized":true},{"year":29,"occupancy":75,"revenue":1832392.84,"ebitda":-62301356.4,"capex_spike":0,"is_stabilized":true},{"year":30,"occupancy":75,"revenue":1869040.69,"ebitda":-63827739.63,"capex_spike":280356.1,"is_stabilized":true},{"year":31,"occupancy":75,"revenue":1906421.51,"ebitda":-64818331.2,"capex_spike":0,"is_stabilized":true},{"year":32,"occupancy":75,"revenue":1944549.94,"ebitda":-66114697.82,"capex_spike":0,"is_stabilized":true},{"year":33,"occupancy":75,"revenue":1983440.93,"ebitda":-67436991.78,"capex_spike":0,"is_stabilized":true},{"year":34,"occupancy":75,"revenue":2023109.75,"ebitda":-68785731.61,"capex_spike":0,"is_stabilized":true},{"year":35,"occupancy":75,"revenue":2063571.95,"ebitda":-70161446.24,"capex_spike":0,"is_stabilized":true},{"year":36,"occupancy":75,"revenue":2104843.39,"ebitda":-71564675.17,"capex_spike":0,"is_stabilized":true},{"year":37,"occupancy":75,"revenue":2146940.26,"ebitda":-72995968.67,"capex_spike":0,"is_stabilized":true},{"year":38,"occupancy":75,"revenue":2189879.06,"ebitda":-74455888.05,"capex_spike":0,"is_stabilized":true},{"year":39,"occupancy":75,"revenue":2233676.64,"ebitda":-75945005.81,"capex_spike":0,"is_stabilized":true},{"year":40,"occupancy":75,"revenue":2278350.17,"ebitda":-77805658.45,"capex_spike":341752.53,"is_stabilized":true},{"year":41,"occupancy":75,"revenue":2323917.18,"ebitda":-79013184.04,"capex_spike":0,"is_stabilized":true},{"year":42,"occupancy":75,"revenue":2370395.52,"ebitda":-80593447.72,"capex_spike":0,"is_stabilized":true},{"year":43,"occupancy":75,"revenue":2417803.43,"ebitda":-82205316.68,"capex_spike":0,"is_stabilized":true},{"year":44,"occupancy":75,"revenue":2466159.5,"ebitda":-83849423.01,"capex_spike":0,"is_stabilized":true},{"year":45,"occupancy":75,"revenue":2515482.69,"ebitda":-85526411.47,"capex_spike":0,"is_stabilized":true},{"year":46,"occupancy":75,"revenue":2565792.34,"ebitda":-87236939.7,"capex_spike":0,"is_stabilized":true},{"year":47,"occupancy":75,"revenue":2617108.19,"ebitda":-88981678.49,"capex_spike":0,"is_stabilized":true},{"year":48,"occupancy":75,"revenue":2669450.35,"ebitda":-90761312.06,"capex_spike":0,"is_stabilized":true},{"year":49,"occupancy":75,"revenue":2722839.36,"ebitda":-92576538.3,"capex_spike":0,"is_stabilized":true},{"year":50,"occupancy":75,"revenue":2777296.15,"ebitda":-94844663.49,"capex_spike":416594.42,"is_stabilized":true}],"cashflow":[{"year":1,"cashflow":-27352000,"is_breakeven":false},{"year":2,"cashflow":-59618000,"is_breakeven":false},{"year":3,"cashflow":-96848000,"is_breakeven":false},{"year":4,"cashflow":-134822600,"is_breakeven":false},{"year":5,"cashflow":-173556692,"is_breakeven":false},{"year":6,"cashflow":-213065465.84,"is_breakeven":false},{"year":7,"cashflow":-253364415.16,"is_breakeven":false},{"year":8,"cashflow":-294469343.46,"is_breakeven":false},{"year":9,"cashflow":-336396370.33,"is_breakeven":false},{"year":10,"cashflow":-379350609.36,"is_breakeven":false},{"year":11,"cashflow":-422971488.11,"is_breakeven":false},{"year":12,"cashflow":-467464784.44,"is_breakeven":false},{"year":13,"cashflow":-512847946.7,"is_breakeven":false},{"year":14,"cashflow":-559138772.2,"is_breakeven":false},{"year":15,"cashflow":-606355414.21,"is_breakeven":false},{"year":16,"cashflow":-654516389.06,"is_breakeven":false},{"year":17,"cashflow":-703640583.41,"is_breakeven":false},{"year":18,"cashflow":-753747261.65,"is_breakeven":false},{"year":19,"cashflow":-804856073.45,"is_breakeven":false},{"year":20,"cashflow":-857217051.14,"is_breakeven":false},{"year":21,"cashflow":-910390658.94,"is_breakeven":false},{"year":22,"cashflow":-964627738.89,"is_breakeven":false},{"year":23,"cashflow":-1019949560.44,"is_breakeven":false},{"year":24,"cashflow":-1076377818.42,"is_breakeven":false},{"year":25,"cashflow":-1133934641.56,"is_breakeven":false},{"year":26,"cashflow":-1192642601.17,"is_breakeven":false},{"year":27,"cashflow":-1252524719.97,"is_breakeven":false},{"year":28,"cashflow":-1313604481.14,"is_breakeven":false},{"year":29,"cashflow":-1375905837.54,"is_breakeven":false},{"year":30,"cashflow":-1439733577.17,"is_breakeven":false},{"year":31,"cashflow":-1504551908.37,"is_breakeven":false},{"year":32,"cashflow":-1570666606.19,"is_breakeven":false},{"year":33,"cashflow":-1638103597.97,"is_breakeven":false},{"year":34,"cashflow":-1706889329.58,"is_breakeven":false},{"year":35,"cashflow":-1777050775.82,"is_breakeven":false},{"year":36,"cashflow":-1848615450.99,"is_breakeven":false},{"year":37,"cashflow":-1921611419.66,"is_breakeven":false},{"year":38,"cashflow":-1996067307.71,"is_breakeven":false},{"year":39,"cashflow":-2072012313.52,"is_breakeven":false},{"year":40,"cashflow":-2149817971.97,"is_breakeven":false},{"year":41,"cashflow":-2228831156.01,"is_breakeven":false},{"year":42,"cashflow":-2309424603.73,"is_breakeven":false},{"year":43,"cashflow":-2391629920.41,"is_breakeven":false},{"year":44,"cashflow":-2475479343.42,"is_breakeven":false},{"year":45,"cashflow":-2561005754.89,"is_breakeven":false},{"year":46,"cashflow":-2648242694.59,"is_breakeven":false},{"year":47,"cashflow":-2737224373.08,"is_breakeven":false},{"year":48,"cashflow":-2827985685.14,"is_breakeven":false},{"year":49,"cashflow":-2920562223.44,"is_breakeven":false},{"year":50,"cashflow":-3015406886.93,"is_breakeven":false}]}