You are on page 1of 10

TotalExtended 4180

PredictedTotal 20000.00
FounderPercentage 15.0%
AngelPercentage 1.0%

Rules
Current Total of extended amounts (rates x hours)
Predicted Total Cost of project to reach cash generating self sustainability - this is a highly speculative number and will change
Sum of Percentages granted to idea originator(s) if necessary - this is probably set at beginning
Useful for running scenarios to see how Angel/VC investment would impact numbers

owner can't make more than x/month


percentages shouldn't be doled out after beginning w/o impacting/diluting all players - this is to avoid founders allowing investm
any lump grants for idea origination etc should be set out at beginning
rates should not be set indiscriminately, but most importantly should be consistently calculated
eculative number and will change frequently

o avoid founders allowing investment that wouldn't dilute them


predicted
value of current
current contribution
hours / contribution of running
name role rate multiplier description extended as % total as %
jeff pm 40 2 spec 80 0.400% 1.91%
brett dev 50 2 ERD 100 0.500% 2.39%
jeff founder 4000 1 originating idea 4000 20.000% 95.69%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.000% 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0 0.00%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
predicted equity snapshot
% earned (what % you'd
(if stopped own if
total working purchased
name extended today) today)
jeff 4080 20.40% 97.61%
brett 100 0.50% 2.39%
0 0.00% 0.00%
0 0.00% 0.00%