In answer to a comment received about the calculations. "break even calculations without accounting for your own time are bogus"

Which is indeed true. However, the site has basically reached a point where it involves little to no personal involvement. So while my calculations don't take into account the previous time spent, it should be reasonably valid for all future costs.