Decent Partners - ParaNotes budget for Kusama

	A	B	C	D	E	F	G	H	I	J	K	L	M	N
1	Milestones & Objectives		Managing Partner Richard Welsh	Partner Frode Aschim	Partner James Payne	Partner Derek Gannon	Visual FX Beej	Blockchain engineer(s) TBC	Product Lead Rudolf Vido	Product designer Slavo Ravas	Front end Developer tbc	Project Manager tbc	Advisors Bruno Skvorc, Daniel Olanod
2	R&D	To date	300	75	10	10	0	0	0	0	0	0	5
3	R&D	Ongoing	300	75	40	40	10	120	20	0	0	0	120
4	Project management	Project lifecycle	0	0	0	0	0	0	0	0	0	84	-
5	Pallets	Create paranote pallet/s, Integrate w/ mintwithfee, democracy, RMRK pallets.	10	5	0	0	0	180	40	0	0	-	-
6	Product	Paranote SDK, XCM support, proxies and governance oversight. Visualising collateral Managing collateral and funds. Enabling review of ParaNote Relative value of ParaNote using price oracles	20	20	0	0	0	180	40	0	0	-	-
7	Release	User interface	10	0	0	0	0	0	20	80	40	-	-
8		Website	20	10	10	10	40	40	20	20	40	-	-
9		Documentation	20	10	5	5	0	20	20	0	0	-	-
10		Editorial	20	0	0	0	0	0	0	0	0	-	-
11		Governance	60	20	10	20	0	60	20	10	40	-	15
12		Cultural collateral	5	0	5	0	80
13		Intro film	20	0	125	20	20	0	0	0	0	-	15
14		Legal & Compliance	10	10	0	10	0	0	0	0	0	0	15
15		Total hours	795	225	205	115	150	600	180	110	120	84	170
16	Hourly rate		£100.00	£100.00	£100.00	£100.00	£80.00	£90.00	£90.00	£70.00	£70.00	£70.00	£100.00
17			£79,500.00	£22,500.00	£20,500.00	£11,500.00	£12,000.00	£54,000.00	£16,200.00	£7,700.00	£8,400.00	£5,880.00	£17,000.00
18	Sub-total													£255,180.00
19	10% network service fee (NSF)													£25,518.00
20	Total GBP													£280,698.00
21	Total USD													$342,451.56
22	Total KSM (EMA7 29.254)													11,706KSM
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