FREEDOM! Budget Scenarios

	A	B	C	D	E	F	G
1	Name	Request	Sum	Pass	Add	Sim Sum	Remaining
2	Video w/ Danny	427.00	5846.40			5846.40
3	Budget		6176.00
4	Dash Embassy	428.00	6274.40		0.00	5846.40	329.60
5	YouTube Awareness	495.00	6769.40		0.00	5846.40	329.60
6	Project Two Million	95.52	6864.92	1	95.52	5941.92	234.08
7	Dash Starter Kit	122.00	6986.92	1	122.00	6063.92	112.08
8	FREEDOM!	25.00	7011.92	1	25.00	6088.92	87.08
9	International Broadcast	487.00	7498.92		0.00	6088.92	87.08
10	Send-a-Dash Home	33.00	7531.92	1	33.00	6121.92	54.08
11	Promote Dash to 50M	200.00	7731.92		0.00	6121.92	54.08
12
13
14	FREEDOM!
15	Sponsorship	3000	USD
16	Quantity	10	Sponsors
17	Dash Price	430	USD/DASH
18	Total	69.8	DASH
19
20	Months	3	months
21	Monthy Request	23.3	DASH/month
22	Round (contingency)	25	DASH/month
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