{
  "discountRate": 10,
  "cashflows": [
    {
      "label": "Initial investment",
      "cashflow": -180,
      "cfads": 0,
      "debtService": 0
    },
    {
      "label": "Operating year 1",
      "cashflow": 34,
      "cfads": 34,
      "debtService": 28
    },
    {
      "label": "Operating year 2",
      "cashflow": 38,
      "cfads": 38,
      "debtService": 28
    },
    {
      "label": "Operating year 3",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 4",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 5",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 6",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 7",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 8",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 9",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 10",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 11",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 12",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 28
    },
    {
      "label": "Operating year 13",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 0
    },
    {
      "label": "Operating year 14",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 0
    },
    {
      "label": "Operating year 15",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 0
    },
    {
      "label": "Operating year 16",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 0
    },
    {
      "label": "Operating year 17",
      "cashflow": 42,
      "cfads": 42,
      "debtService": 0
    },
    {
      "label": "Operating year 18",
      "cashflow": 82,
      "cfads": 42,
      "debtService": 0
    }
  ]
}