ABCDEFGHIJKLMNOPQR
1
Summary
(real, inflation-adjusted dollars)
CashflowAssumptionsSource
2
YearTotalYear12345678910Hard Costs
3
Hard Costs$188Hard Costs$38$6$6$38$6$6$38$6$6$3812 cloth napkins = $16.00amazon
4
Intangible Costs$0Intangible Costs8 kitchen towels = $16.00amazon
5
Total Costs$188Total Costs$38$6$6$38$6$6$38$6$6$38use 7 napkins a week and 2 kitchen towels
6
Hard Revenue$364Hard Revenue$36$36$36$36$36$36$36$36$36$36equals half a load of laundry per month
7
Intangible Revenue$0Intangible Revenueload of laundry is $1.00 in energy costsmichael blue jay
8
Total Revenue$364Total Revenue$36$36$36$36$36$36$36$36$36$36buy new cloths every 3 yearsguess
9
Hard Value$176Hard Value-$2$30$30-$2$30$30-$2$30$30-$2
10
Hard Value w/Growth$219Intangible Value$0$0$0$0$0$0$0$0$0$0Intangible Costs
11
Intangible Value$0Cumulative Hard Value-$2$29$59$58$88$118$117$147$178$176
12
Present Value$176Cumulative Intangible Value$0$0$0$0$0$0$0$0$0$0
13
Cumulative Hard Value With Growth-$2$30$63$64$98$133$137$174$213$219
14
Present Value w/ Growth$219Cumulative Total Value With Growth-$2$30$63$64$98$133$137$174$213$219
15
Cumulative ROI117%Cumulative Costs$38$44$50$88$94$100$138$144$150$188
16
Payback Year(s)1.3Cumulative Revenue$36$73$109$146$182$218$255$291$328$364
17
Annual Safe Withdrawal$9Cumulative Value With Growth-$2$30$63$64$98$133$137$174$213$219Hard Revenue
18
Cumulative ROI-4%68%125%72%104%133%99%121%142%117%paper towel costs - 0.7 rolls per person per weekcarbonrally
19
Payback Year(s)0.01.30.00.00.00.00.00.00.00.0cost of one roll = $1.00amazon
20
21
22
Intangible Revenue
23
24
25
26
27
28
29
30
31
32
33
34
CHART INFO
35
Year12345678910
36
Annual Cost$38$6$6$38$6$6$38$6$6$38
37
Annual Rev.$36$36$36$36$36$36$36$36$36$36
38
Total Value w/Growth-$2$30$63$64$98$133$137$174$213$219
39
40
41
42
43
44
45