3122 lines
No EOL
64 KiB
JSON
3122 lines
No EOL
64 KiB
JSON
[
|
|
{
|
|
"machine": "Terex TLB 820",
|
|
"code": "TLB01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 21896.0,
|
|
"fixed_expenses": 23691.030000000002,
|
|
"running_cost": 1897.5
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 55222.99999999999,
|
|
"fixed_expenses": 28665.230000000003,
|
|
"running_cost": 37327.25
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 67781.0,
|
|
"fixed_expenses": 29149.730000000003,
|
|
"running_cost": 3160.1
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 44758.0,
|
|
"fixed_expenses": 29537.33,
|
|
"running_cost": 451.05
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 49427.0,
|
|
"fixed_expenses": 30215.63,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 49427.0,
|
|
"fixed_expenses": 29634.230000000003,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 68264.0,
|
|
"fixed_expenses": 29731.13,
|
|
"running_cost": 28181.52
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 30893.93,
|
|
"running_cost": 2195.47
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CAT 425F (428E)",
|
|
"code": "428E",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 35432.899999999994,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 41102.43,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 35619.81,
|
|
"running_cost": 7374.0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 40209.42,
|
|
"running_cost": 13096.9
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 41725.45,
|
|
"running_cost": 25176.9
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 43573.759999999995,
|
|
"running_cost": 956.02
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 41164.729999999996,
|
|
"running_cost": 36443.5
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 41455.47,
|
|
"running_cost": 78491.54
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 24779.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 24779.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 24779.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 24779.17,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "Terex TLB 820",
|
|
"code": "TLB03",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 14006.999999999998,
|
|
"fixed_expenses": 24508.030000000002,
|
|
"running_cost": 9776.34
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 48299.99999999999,
|
|
"fixed_expenses": 32444.81,
|
|
"running_cost": 1655.8
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 65365.99999999999,
|
|
"fixed_expenses": 30616.06,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 31395.0,
|
|
"fixed_expenses": 30469.760000000002,
|
|
"running_cost": 767.86
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 38479.0,
|
|
"fixed_expenses": 31512.14,
|
|
"running_cost": 9313.119999999999
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 55867.0,
|
|
"fixed_expenses": 33249.46,
|
|
"running_cost": 21383.09
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 9177.0,
|
|
"fixed_expenses": 30798.93,
|
|
"running_cost": 33024.55
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 50876.0,
|
|
"fixed_expenses": 34072.39,
|
|
"running_cost": 4720.14
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 18070.83,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "BELL TLB",
|
|
"code": "TLB04",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 33327.0,
|
|
"fixed_expenses": 27045.2,
|
|
"running_cost": 1473.7199999999998
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 53612.99999999999,
|
|
"fixed_expenses": 34151.2,
|
|
"running_cost": 12790.3
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 40089.0,
|
|
"fixed_expenses": 32180.9,
|
|
"running_cost": 15922.25
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 50071.0,
|
|
"fixed_expenses": 33262.95,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 56994.0,
|
|
"fixed_expenses": 35330.15,
|
|
"running_cost": 7030.56
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 44275.0,
|
|
"fixed_expenses": 35265.55,
|
|
"running_cost": 3800.0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 71484.0,
|
|
"fixed_expenses": 34587.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 50554.0,
|
|
"fixed_expenses": 34877.95,
|
|
"running_cost": 2109.95
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 21425.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 21425.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 21425.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 21425.0,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CASE TLB",
|
|
"code": "TLB05",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 33327.0,
|
|
"fixed_expenses": 57318.2,
|
|
"running_cost": 3371.61
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 53290.99999999999,
|
|
"fixed_expenses": 62841.03,
|
|
"running_cost": 1439.0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 62306.99999999999,
|
|
"fixed_expenses": 64157.729999999996,
|
|
"running_cost": 2422.94
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 44275.0,
|
|
"fixed_expenses": 63609.1,
|
|
"running_cost": 4887.85
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 49266.0,
|
|
"fixed_expenses": 65657.3,
|
|
"running_cost": 248.0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 61663.0,
|
|
"fixed_expenses": 68162.69,
|
|
"running_cost": 1052.92
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 68425.0,
|
|
"fixed_expenses": 64980.66,
|
|
"running_cost": 5000.35
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 53613.0,
|
|
"fixed_expenses": 66809.41,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 51612.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 51612.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 51612.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 51612.5,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CASE TLB",
|
|
"code": "TLB06",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 33327.0,
|
|
"fixed_expenses": 37058.29,
|
|
"running_cost": 3315.0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 54772.2,
|
|
"fixed_expenses": 44099.69,
|
|
"running_cost": 7374.33
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 63916.99999999999,
|
|
"fixed_expenses": 41321.89,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 47817.0,
|
|
"fixed_expenses": 42516.99,
|
|
"running_cost": 4875.93
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 45724.0,
|
|
"fixed_expenses": 43001.49,
|
|
"running_cost": 7877.5
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 49427.0,
|
|
"fixed_expenses": 43276.04,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 68747.0,
|
|
"fixed_expenses": 43001.49,
|
|
"running_cost": 15522.85
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 51037.0,
|
|
"fixed_expenses": 45310.94,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 31438.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 31438.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 31438.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 31438.09,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CASE TLB",
|
|
"code": "TLB07",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 33327.0,
|
|
"fixed_expenses": 38236.83,
|
|
"running_cost": 6078.4400000000005
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 54578.99999999999,
|
|
"fixed_expenses": 45342.83,
|
|
"running_cost": 25788.62
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 60696.99999999999,
|
|
"fixed_expenses": 43695.53,
|
|
"running_cost": 2580.19
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 43631.0,
|
|
"fixed_expenses": 41951.33,
|
|
"running_cost": 346.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 53452.0,
|
|
"fixed_expenses": 38435.630000000005,
|
|
"running_cost": 2383.56
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 55062.0,
|
|
"fixed_expenses": 44346.630000000005,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 73577.0,
|
|
"fixed_expenses": 44841.630000000005,
|
|
"running_cost": 5000.35
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 51520.0,
|
|
"fixed_expenses": 44661.630000000005,
|
|
"running_cost": 1644.5
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 32616.63,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 32616.63,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 32616.63,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 32616.63,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CASE420 (430)",
|
|
"code": "430",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 25874.999999999996,
|
|
"fixed_expenses": 18678.45,
|
|
"running_cost": 1378.815
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 29784.999999999996,
|
|
"fixed_expenses": 23507.3,
|
|
"running_cost": 2794.5
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 40825.0,
|
|
"fixed_expenses": 22441.4,
|
|
"running_cost": 3226.15
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 34500.0,
|
|
"fixed_expenses": 22441.4,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 32775.0,
|
|
"fixed_expenses": 22925.9,
|
|
"running_cost": 1417.57
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 38065.0,
|
|
"fixed_expenses": 24750.85,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 47840.0,
|
|
"fixed_expenses": 21407.8,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 35880.0,
|
|
"fixed_expenses": 25057.7,
|
|
"running_cost": 1482.35
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CASE420 (430)",
|
|
"code": "430",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 17854.8,
|
|
"running_cost": 9332.215
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 36800.0,
|
|
"fixed_expenses": 24088.7,
|
|
"running_cost": 2794.5
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 41515.0,
|
|
"fixed_expenses": 22441.4,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 34385.0,
|
|
"fixed_expenses": 22441.4,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 33350.0,
|
|
"fixed_expenses": 23507.3,
|
|
"running_cost": 1417.57
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 35190.0,
|
|
"fixed_expenses": 22925.9,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 45310.0,
|
|
"fixed_expenses": 21860.0,
|
|
"running_cost": 3225.0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 33695.0,
|
|
"fixed_expenses": 24185.6,
|
|
"running_cost": 6118.0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 11362.5,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CAT 2,4TON RV",
|
|
"code": "RV01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 2657.58
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 16275.374999999998,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 460.0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 41699.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 31593.38,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 890.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 31699.75,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 4245.0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 20104.88,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 7772.469999999999
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 47017.75,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 33614.5,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 4209.71
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "CAT 12TON RV",
|
|
"code": "RV03",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 29531.999999999996,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 47333.99999999999,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 54095.99999999999,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 110.0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 40986.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 41538.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 962.63
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 52440.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 56994.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 3219.0099999999998
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 46644.0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 14716.67,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "Case Compactor",
|
|
"code": "RV04",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 38304.45,
|
|
"running_cost": 2279.85
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 33534.0,
|
|
"fixed_expenses": 42212.75,
|
|
"running_cost": 3890.0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 57821.99999999999,
|
|
"fixed_expenses": 40694.65,
|
|
"running_cost": 6080.0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 11040.0,
|
|
"fixed_expenses": 42148.15,
|
|
"running_cost": 17682.56
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 41952.0,
|
|
"fixed_expenses": 42245.05,
|
|
"running_cost": 734.27
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 42366.0,
|
|
"fixed_expenses": 42212.75,
|
|
"running_cost": 79.9
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 58788.0,
|
|
"fixed_expenses": 41760.55,
|
|
"running_cost": 6239.68
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 41124.0,
|
|
"fixed_expenses": 42341.95,
|
|
"running_cost": 958.64
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 30100.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 30100.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 30100.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 30100.25,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "DEZZI GRADER",
|
|
"code": "MG01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 41063.625,
|
|
"fixed_expenses": 50524.369999999995,
|
|
"running_cost": 22620.53
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 60504.37499999999,
|
|
"fixed_expenses": 57630.369999999995,
|
|
"running_cost": 322.0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 77961.375,
|
|
"fixed_expenses": 58171.72,
|
|
"running_cost": 1913.0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 59512.5,
|
|
"fixed_expenses": 56079.97,
|
|
"running_cost": 2277.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 59710.88,
|
|
"fixed_expenses": 57307.369999999995,
|
|
"running_cost": 3940.735
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 75580.88,
|
|
"fixed_expenses": 56467.57,
|
|
"running_cost": 29262.329999999998
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 81333.76,
|
|
"fixed_expenses": 56241.47,
|
|
"running_cost": 4497.1900000000005
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 60702.75,
|
|
"fixed_expenses": 60312.88,
|
|
"running_cost": 9667.905
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 44904.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 44904.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 44904.17,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 44904.17,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "DEZZI GRADER",
|
|
"code": "MG02",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 47609.99999999999,
|
|
"fixed_expenses": 30163.27,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 65265.37499999999,
|
|
"fixed_expenses": 36644.1,
|
|
"running_cost": 4342.4
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 76374.375,
|
|
"fixed_expenses": 32097.440000000002,
|
|
"running_cost": 4959.95
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 58719.009999999995,
|
|
"fixed_expenses": 34579.41,
|
|
"running_cost": 2277.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 59710.88,
|
|
"fixed_expenses": 36376.46,
|
|
"running_cost": 6375.285
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 74192.25,
|
|
"fixed_expenses": 38804.380000000005,
|
|
"running_cost": 22787.25
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 94029.75,
|
|
"fixed_expenses": 35649.990000000005,
|
|
"running_cost": 4991.6900000000005
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 49792.130000000005,
|
|
"fixed_expenses": 33744.740000000005,
|
|
"running_cost": 8074.575000000001
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 21503.04,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 21503.04,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 21503.04,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 21503.04,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "ISUZU 800",
|
|
"code": "CT01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 69287.5,
|
|
"fixed_expenses": 45267.03999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 89527.5,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 81995.0,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 19503.96
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 69736.0,
|
|
"fixed_expenses": 50398.09,
|
|
"running_cost": 857.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 64538.0,
|
|
"fixed_expenses": 51894.09,
|
|
"running_cost": 23019.55
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 60260.0,
|
|
"fixed_expenses": 52217.09,
|
|
"running_cost": 19078.5
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 76187.5,
|
|
"fixed_expenses": 52676.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 72392.5,
|
|
"fixed_expenses": 53084.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 38464.09,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "TATTA 6M3",
|
|
"code": "TP601",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 13006.499999999998,
|
|
"fixed_expenses": 30475.05,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 47839.99999999999,
|
|
"fixed_expenses": 37581.05,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 54866.49999999999,
|
|
"fixed_expenses": 35933.75,
|
|
"running_cost": 2502.2
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 44401.5,
|
|
"fixed_expenses": 35901.45,
|
|
"running_cost": 4300.95
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 44102.5,
|
|
"fixed_expenses": 35933.75,
|
|
"running_cost": 349.2
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 47840.0,
|
|
"fixed_expenses": 36418.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 34684.0,
|
|
"fixed_expenses": 35190.85,
|
|
"running_cost": 38297.25
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 36192.149999999994,
|
|
"running_cost": 16000.0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 24854.85,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 24854.85,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 24854.85,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 24854.85,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "TATTA 6M3",
|
|
"code": "TP602",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 39019.5,
|
|
"fixed_expenses": 53921.92,
|
|
"running_cost": 1634.5
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 47989.49999999999,
|
|
"fixed_expenses": 60995.619999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 54716.99999999999,
|
|
"fixed_expenses": 58702.31999999999,
|
|
"running_cost": 2502.2
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 42159.0,
|
|
"fixed_expenses": 58411.619999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 44401.5,
|
|
"fixed_expenses": 60608.02,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 55016.0,
|
|
"fixed_expenses": 62626.77,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 61594.0,
|
|
"fixed_expenses": 59994.31999999999,
|
|
"running_cost": 2070.0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 50082.5,
|
|
"fixed_expenses": 61286.31999999999,
|
|
"running_cost": 5108.76
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 48334.02,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 48334.02,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 48334.02,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 48334.02,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "MERC",
|
|
"code": "WB01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 27375.749999999996,
|
|
"fixed_expenses": 13466.36,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 45361.75,
|
|
"fixed_expenses": 20572.36,
|
|
"running_cost": 2330.3
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 55280.49999999999,
|
|
"fixed_expenses": 18925.059999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 43642.5,
|
|
"fixed_expenses": 20863.059999999998,
|
|
"running_cost": 1586.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 41262.0,
|
|
"fixed_expenses": 19667.96,
|
|
"running_cost": 2392.835
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 40600.75,
|
|
"fixed_expenses": 20281.66,
|
|
"running_cost": 429.0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 56867.5,
|
|
"fixed_expenses": 19506.46,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 41791.0,
|
|
"fixed_expenses": 20669.260000000002,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 7846.16,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 7846.16,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 7846.16,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 7846.16,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "MERC",
|
|
"code": "WB02",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 8938.34,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 15340.999999999998,
|
|
"fixed_expenses": 16044.34,
|
|
"running_cost": 88147.86
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 47742.24999999999,
|
|
"fixed_expenses": 14267.84,
|
|
"running_cost": 2472.55
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 33723.75,
|
|
"fixed_expenses": 13686.439999999999,
|
|
"running_cost": 6239.0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 47874.5,
|
|
"fixed_expenses": 17223.29,
|
|
"running_cost": 2868.6349999999998
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 40733.0,
|
|
"fixed_expenses": 18418.39,
|
|
"running_cost": 60306.630000000005
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 60702.75,
|
|
"fixed_expenses": 15850.539999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 39807.25,
|
|
"fixed_expenses": 16141.24,
|
|
"running_cost": 4186.58
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 3318.14,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 3318.14,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 3318.14,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 3318.14,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "UD 80",
|
|
"code": "DT01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 9419.17,
|
|
"running_cost": 2606.82
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 18162.35,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 16339.3,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 16153.28,
|
|
"running_cost": 14399.210000000001
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 17157.809999999998,
|
|
"running_cost": 6402.19
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 19204.09,
|
|
"running_cost": 47080.54
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 17808.9,
|
|
"running_cost": 799.25
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 18236.760000000002,
|
|
"running_cost": 6402.19
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2871.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2871.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2871.09,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2871.09,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SANTUI 20TON EXC",
|
|
"code": "EXC01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 20125.0,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "ELB 1TON RV",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "10 KVA GENERATOR",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 637.2916666666666,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "7,5 KVA GENERATOR",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 523.25,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "TRAILOR PLANT",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 1677.083333333333,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "DIESEL TRAILOR",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 3113.9
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 885.0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 7119.62
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 804.9999999999999,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "WATER TRAILOR",
|
|
"code": "WT01",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 3162.5,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 1006.2499999999999,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "OFFICE CONTAINER #1",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1724.9999999999998,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 4360.416666666666,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "OFFICE CONTAINER #2",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1724.9999999999998,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1725.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #1",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 1878.333333333333,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #2",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #3",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #4",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #5",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #6",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2347.9166666666665,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "SITE CONTANER #7",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 1380.0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 3018.749999999999,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "Porta camp #1",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "Porta camp #2",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 2012.4999999999998,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "Solar office",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 335.4166666666667,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
},
|
|
{
|
|
"machine": "30KVA GENERATOR",
|
|
"code": "",
|
|
"data": [
|
|
{
|
|
"month": 1,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 2,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 3,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 4,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 5,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 6,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 7,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 8,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 9,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 10,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 11,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
},
|
|
{
|
|
"month": 12,
|
|
"income": 0,
|
|
"fixed_expenses": 4024.9999999999995,
|
|
"running_cost": 0
|
|
}
|
|
]
|
|
}
|
|
] |