Lamo budget.xlsx

	A	B	C	D	E	F	G
1	LAMO-DecentralizedEducationPlatform Budget breakdown
2	#	ITEMS	COST	UNIT	NUMBER OF PERSON	NUMBER OF UNIT	TOTAL
3	1	Chief Product Officer	$3,000	person/month	1	3	$9,000
4	2	Project Manager	$2,000	person/month	1	3	$6,000
5	3	Sever Developer	$3,000	person/month	1	3	$9,000
6	4	Frontend Developer	$1,400	person/month	4	3	$16,800
7	5	Backend Developer	$2,000	person/month	4	3	$24,000
8	6	Business Analyst/Game Designer	$1,500	person/month	3	3	$13,500
9	7	Art Designer	$1,200	person/month	2	3	$7,200
10	8	Blockchain developer	$3,000	person/month	1	3	$9,000
11	9	QA & Tester	$1,000	person/month	3	3	$9,000
12	10	Hardware, License Tool & Resources (Server, storage, cloud services, tools...)	$2,000	month	1	3	$6,000
13	11	Marketing	$4,000	team/month	1	3	$12,000
14	12	Content creator	$2,000	Creator team	1	10	$20,000
15	13	Video editor	$700		2	3	$4,200
16		TOTAL					$145,700
17
18
19
20
21
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