Time & Money v2
Share
Explore
Time & Money v2

icon picker
Cash Flows

⁠
Nimbulus
⁠
results summary:

Total revenues:
$1,183,804
⁠
| Net cash flow:
$166,599
⁠
| Net present value:
$59,909
⁠
| IRR:
45.54%
⁠
⁠
Below is the full cash flow model that results from the rules that are set in the foregoing sections. It will change dynamically as the user adjusts the various parameters above.
Oct '18
Nov '18
Dec '18
Jan '19
Feb '19
Mar '19
Apr '19
May '19
Jun '19
Jul '19
Aug '19
Sep '19
Oct '19
Nov '19
Dec '19
Jan '20
Feb '20
Mar '20
Revenues
1 Widget sales
$0
$0
$0
$0
$0
$0
$0
$0
$95,000
$99,560
$104,339
$109,347
$114,596
$120,096
$125,861
$131,902
$138,234
$144,869
Expenses
1 Overhead
-$10,000
-$10,250
-$10,506
-$10,769
-$11,038
-$11,314
-$11,597
-$11,887
-$12,184
-$12,489
-$12,801
-$13,121
-$13,449
-$13,785
-$14,130
-$14,483
-$14,845
-$15,216
2 Bus. planning
-$5,667
-$5,808
-$5,954
-$6,102
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
3 Design
$0
$0
-$6,667
-$6,833
-$7,004
-$7,179
-$7,359
-$7,543
-$7,731
$0
$0
$0
$0
$0
$0
$0
$0
$0
4 Development
$0
$0
-$13,333
-$13,667
-$14,008
-$14,359
-$14,718
-$15,085
-$15,463
$0
$0
$0
$0
$0
$0
$0
$0
$0
5 Pre-marketing
$0
$0
$0
$0
$0
-$60,000
-$61,500
-$63,037
-$64,613
$0
$0
$0
$0
$0
$0
$0
$0
$0
6 Manufacturing
$0
$0
$0
$0
$0
$0
$0
$0
-$25,000
-$25,625
-$26,266
-$26,922
-$27,595
-$28,285
-$28,992
-$29,717
-$30,460
-$31,222
7 Marketing
$0
$0
$0
$0
$0
$0
$0
$0
-$8,000
-$8,200
-$8,405
-$8,615
-$8,831
-$9,051
-$9,278
-$9,509
-$9,747
-$9,991
⁠

Gallery
Share
 
Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.