ABCDEFGHIJKLMNOPQRST
1
2
3
4
5
6
7
8
9
10
11
Amount Raised:Amount Raised After 10 Percent Fee:Amount Raised After Fee and 30 Percent Tax:Average Annual Salary Per Employee After Taxes and Fees:Who will be hired, and for how long (in years):Estimated improvement in development speed and/or project quality (as a multiplier):
12
$30,000.00$27,000.00$18,900.00$18,900.00Me: 0.51
13
$60,000.00$54,000.00$37,800.00$37,800.00Me: 11
14
$120,000.00$108,000.00$75,600.00$37,800.00Me: 21
15
$180,000.00$162,000.00$113,400.00$37,800.00Me: 2, Artist: 11.5
16
$240,000.00$216,000.00$151,200.00$37,800.00Me: 2, Artist: 22
17
$300,000.00$270,000.00$189,000.00$47,250.00Me: 2, Artist: 1, Prog: 12.5
18
$360,000.00$324,000.00$226,800.00$45,360.00Me: 2, Artist: 2, Prog: 13
19
$420,000.00$378,000.00$264,600.00$52,920.00Me: 2, Artist: 1, Prog: 23.2
20
$480,000.00$432,000.00$302,400.00$50,400.00Me: 2, Artist: 2, Prog: 23.5
21
$540,000.00$486,000.00$340,200.00$48,600.00Me: 3, Artist: 2, Prog: 23.7
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100