ABCDEFGHIJKLMNOPQR
1
Summary
(real, inflation-adjusted dollars)
CashflowAssumptionsSource
2
YearTotalYear12345678910Hard Costs
3
Hard Costs$1,309Hard Costs$131$131$131$131$131$131$131$131$131$13180 less commuting costs
4
Intangible Costs$608Intangible Costs$61$61$61$61$61$61$61$61$61$61
5
Total Costs$1,917Total Costs$192$192$192$192$192$192$192$192$192$192
6
Hard Revenue$6,544Hard Revenue$654$654$654$654$654$654$654$654$654$654
7
Intangible Revenue$3,040Intangible Revenue$304$304$304$304$304$304$304$304$304$304
8
Total Revenue$9,584Total Revenue$958$958$958$958$958$958$958$958$958$958
9
Hard Value$5,235Hard Value$524$524$524$524$524$524$524$524$524$524
10
Hard Value w/Growth$6,537Intangible Value$243$243$243$243$243$243$243$243$243$243Intangible Costs
11
Intangible Value$2,432Cumulative Hard Value$524$1,047$1,571$2,094$2,618$3,141$3,665$4,188$4,712$5,235
12
Present Value$7,667Cumulative Intangible Value$243$486$730$973$1,216$1,459$1,702$1,946$2,189$2,432
13
Cumulative Hard Value With Growth$544$1,111$1,700$2,312$2,949$3,611$4,300$5,017$5,762$6,537
14
Present Value w/ Growth$8,969Cumulative Total Value With Growth$788$1,597$2,429$3,285$4,165$5,071$6,003$6,962$7,951$8,969
15
Cumulative ROI468%Cumulative Costs$192$383$575$767$958$1,150$1,342$1,533$1,725$1,917
16
Payback Year(s)0.2Cumulative Revenue$958$1,917$2,875$3,834$4,792$5,750$6,709$7,667$8,626$9,584
17
Annual Safe Withdrawal$359Cumulative Value With Growth$788$1,597$2,429$3,285$4,165$5,071$6,003$6,962$7,951$8,969Hard Revenue
18
Cumulative ROI411%417%422%428%435%441%447%454%461%468%80% of total commuting costs
19
Payback Year(s)0.20.00.00.00.00.00.00.00.00.0
20
21
22
Intangible Revenue
23
24
25
26
27
28
29
30
31
32
33
34
CHART INFO
35
Year12345678910
36
Annual Cost$192$192$192$192$192$192$192$192$192$192
37
Annual Rev.$958$958$958$958$958$958$958$958$958$958
38
Total Value w/Growth$788$1,597$2,429$3,285$4,165$5,071$6,003$6,962$7,951$8,969
39
40
41
42
43
44
45