JavaScript required
We’re sorry, but Coda doesn’t work properly without JavaScript enabled.
Gallery
Time & Money v2
Share
Explore
Gallery
Time & Money v2
Intro
Dashboard
Schedule
Cash Flow Rules
Cash Flows
Data
Formulas
Schedule
Cash Flow Rules
Cash Flow Model
Cash Flow Summary
Reference
The Big Promise
Roadmap
Research Links
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
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 (
Ctrl
P
) instead.