ABCDEFGHIJKLMNOPQR
1
Summary
(real, inflation-adjusted dollars)
CashflowAssumptionsSource
2
YearTotalYear12345678910Hard Costs
3
Hard Costs$0Hard Costs
4
Intangible Costs$6,083Intangible Costs$608$608$608$608$608$608$608$608$608$608
5
Total Costs$6,083Total Costs$608$608$608$608$608$608$608$608$608$608
6
Hard Revenue$13,500Hard Revenue$2,000$1,500$1,000$1,000$1,000$1,200$1,300$1,400$1,500$1,600
7
Intangible Revenue$6,083Intangible Revenue$608$608$608$608$608$608$608$608$608$608
8
Total Revenue$19,583Total Revenue$2,608$2,108$1,608$1,608$1,608$1,808$1,908$2,008$2,108$2,208
9
Hard Value$13,500Hard Value$2,000$1,500$1,000$1,000$1,000$1,200$1,300$1,400$1,500$1,600
10
Hard Value w/Growth$16,887Intangible Value$0$0$0$0$0$0$0$0$0$0Intangible Costs
11
Intangible Value$0Cumulative Hard Value$2,000$3,500$4,500$5,500$6,500$7,700$9,000$10,400$11,900$13,500cuddle time at about 10 minutes per day and $10 per hour
12
Present Value$13,500Cumulative Intangible Value$0$0$0$0$0$0$0$0$0$0
13
Cumulative Hard Value With Growth$2,080$3,723$4,912$6,149$7,435$8,980$10,691$12,575$14,638$16,887
14
Present Value w/ Growth$16,887Cumulative Total Value With Growth$2,080$3,723$4,912$6,149$7,435$8,980$10,691$12,575$14,638$16,887
15
Cumulative ROI278%Cumulative Costs$608$1,217$1,825$2,433$3,042$3,650$4,258$4,867$5,475$6,083
16
Payback Year(s)0.2Cumulative Revenue$2,608$4,717$6,325$7,933$9,542$11,350$13,258$15,267$17,375$19,583
17
Annual Safe Withdrawal$675Cumulative Value With Growth$2,080$3,723$4,912$6,149$7,435$8,980$10,691$12,575$14,638$16,887Hard Revenue
18
Cumulative ROI342%306%269%253%244%246%251%258%267%278%actual yrly costs = 1,500 for first 3 years, assuming a little less overallself
19
Payback Year(s)0.20.00.00.00.00.00.00.00.00.0
20
21
22
Intangible Revenue
23
10 minutes a day doing something you dont wantself
24
at 10 per hour
25
26
27
28
29
30
31
32
33
34
CHART INFO
35
Year12345678910
36
Annual Cost$608$608$608$608$608$608$608$608$608$608
37
Annual Rev.$2,608$2,108$1,608$1,608$1,608$1,808$1,908$2,008$2,108$2,208
38
Total Value w/Growth$2,080$3,723$4,912$6,149$7,435$8,980$10,691$12,575$14,638$16,887
39
40
41
42
43
44
45