TotalExtended

PredictedTotal
FounderPercentage
AngelPercentage

Rules

4180
20000.00
15.0%
1.0%

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

name
jeff
brett
jeff

role
pm
dev
founder

hours /
multiplier

rate
40
50
4000

description
2 spec
2 ERD
1 originating idea

predicted
value of
current
current
contribution
contribution of running
extended as %
total as %
80
0.400%
1.91%
100
0.500%
2.39%
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
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

0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%
0.000%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
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

name
jeff
brett

predicted equity snapshot
% earned (what % you'd
(if stopped own if
total
working
purchased
extended today)
today)
4080
20.40%
97.61%
100
0.50%
2.39%
0
0.00%
0.00%
0
0.00%
0.00%