| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | ||||||
2 | Collor codes | |||||
3 | don't change | |||||
4 | change | Chose Calculated from value: Expected or Actual | ||||
5 | titles | |||||
6 | Calculate from | |||||
7 | No. Participants | 1 | Actual sales | |||
8 | Expected sales | $1.00 | ||||
9 | Actual sales | $300.00 | ||||
10 | ||||||
11 | ||||||
12 | ||||||
13 | Costs | $ | Risk factor | Revenues | ||
14 | Initial investment in $ | $0.00 | 20.00% | Initial investors get | $0.00 | |
15 | Initial investment in time | $24.00 | 20.00% | Initiators get | $15.00 | |
16 | Recurrent costs/event | $30.00 | 0.00% | Recurrent costs get | $30.00 | |
17 | Support roles | $225.00 | 0.00% | Support roles get | $225.00 | |
18 | Outreach | $0.00 | 0.00% | SENSORICA gets | $15.00 | |
19 | Extra revenue | $15.00 | ||||
20 | ||||||
21 | ||||||
22 | ||||||
23 | Fees | |||||
24 | SENSORICA fees | 5.00% | ||||
25 | Pay initial investment | 10.00% | ||||
26 | Pay Initiation role | 5.00% | ||||
27 | Pay Recurrent cost | 100.00% | or the rest | |||
28 | Pay Support roles | 100.00% | or the rest | |||
29 | ||||||