roi - eat out less
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQR
1
Summary
(real, inflation-adjusted dollars)
CashflowAssumptionsSource
2
YearTotalYear12345678910Hard Costs
3
Hard Costs$4,368Hard Costs$437$437$437$437$437$437$437$437$437$4374.00 per meal at homenyt
4
Intangible Costs$5,460Intangible Costs$546$546$546$546$546$546$546$546$546$5469.1 meals per month at home per monthsimple dollar
5
Total Costs$9,828Total Costs$983$983$983$983$983$983$983$983$983$983
6
Hard Revenue$14,196Hard Revenue$1,420$1,420$1,420$1,420$1,420$1,420$1,420$1,420$1,420$1,420
7
Intangible Revenue$1,820Intangible Revenue$182$182$182$182$182$182$182$182$182$182
8
Total Revenue$16,016Total Revenue$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602
9
Hard Value$9,828Hard Value$983$983$983$983$983$983$983$983$983$983
10
Hard Value w/Growth$12,272Intangible Value-$364-$364-$364-$364-$364-$364-$364-$364-$364-$364Intangible Costs
11
Intangible Value-$3,640Cumulative Hard Value$983$1,966$2,948$3,931$4,914$5,897$6,880$7,862$8,845$9,828$10 per hour cooking / cleaning time costsestimate
12
Present Value$6,188Cumulative Intangible Value-$364-$728-$1,092-$1,456-$1,820-$2,184-$2,548-$2,912-$3,276-$3,64030 mins per mealestimate
13
Cumulative Hard Value With Growth$1,022$2,085$3,191$4,340$5,536$6,780$8,073$9,418$10,817$12,272
14
Present Value w/ Growth$8,632Cumulative Total Value With Growth$658$1,357$2,099$2,884$3,716$4,596$5,525$6,506$7,541$8,632
15
Cumulative ROI88%Cumulative Costs$983$1,966$2,948$3,931$4,914$5,897$6,880$7,862$8,845$9,828
16
Payback Year(s)0.6Cumulative Revenue$1,602$3,203$4,805$6,406$8,008$9,610$11,211$12,813$14,414$16,016
17
Annual Safe Withdrawal$345Cumulative Value With Growth$658$1,357$2,099$2,884$3,716$4,596$5,525$6,506$7,541$8,632Hard Revenue
18
Cumulative ROI67%69%71%73%76%78%80%83%85%88%13 per meal at restaurantsimple dollar
19
Payback Year(s)0.60.00.00.00.00.00.00.00.00.018.2 meals per month cut in half (9.1)simple dollar
20
21
22
Intangible Revenue
23
$7.00 per hour waiting costs (multi-tasking)estimate
24
10 mins per meal waitingestimate
25
26
27
28
29
30
31
32
33
34
CHART INFO
35
Year12345678910
36
Annual Cost$983$983$983$983$983$983$983$983$983$983
37
Annual Rev.$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602$1,602
38
Total Value w/Growth$658$1,357$2,099$2,884$3,716$4,596$5,525$6,506$7,541$8,632
39
40
41
42
43
44
45
Loading...
 
 
 
roi
Copy of roi
Chart1
Sheet13