eco^2 projection_flat
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBCBDBEBFBGBHBI
1
2
budgetinitial fund£0people projected startingpeople leavingpeople outstandingprojected surplus from co-creation
3
invitedoutgoingrunning totalsoutstanding(attractor equity)hourdayweekseasonyeardecadehourdayweekseasonyeardecadehourdayweekseasonyeardecadeplayerslowmediumhigh
4
weekfixedfluidfixedfluidfixedfluidinvited(attracted)(attract)(total)weekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweek(max)weekfultotalpertotalpertotalper
5
1£4,000£34,000£4,000£4,000£0£26,000£0£30,000£0£26,0001505330000150531000000300001618.4£0£0£0£0£0
6
2£4,500£4,500£4,500£4,500£0£21,500£0£30,000£0£21,500210053000000210053200000003000021119.9£0£0£0£0£0
7
3£5,500£5,500£5,500£5,500£0£16,000£0£30,000£0£16,0003200530000003200533000000030000321112.7£0£0£0£0£0£0
8
4£7,500£37,500£7,500£7,500£0£38,500£0£60,000£0£38,5004400530300004400534000000060000441421.4£107£5£1,071£50£5,357£250
9
5£18,500£18,500£8,500£8,500£10,000£30,000£20,000£60,000£0£30,000550053105500535000000160000551525.3£253£10£2,529£100£12,643£500
10
6£18,500£18,500£8,500£8,500£20,000£21,500£40,000£60,000£0£21,500650053106500536000000260000651626.3£263£10£2,629£100£13,143£500
11
7£18,500£18,500£8,500£8,500£30,000£13,000£60,000£60,000£0£13,000750053107500537000000360000751727.3£273£10£2,729£100£13,643£500
12
8£8,500£38,500£8,500£8,500£30,000£34,500£60,000£90,000£0£34,5008500530308500538000000390000852030.3£303£10£3,029£100£15,143£500
13
9£18,500£18,500£8,500£8,500£40,000£26,000£80,000£90,000£0£26,000950053109500539000000490000952131.3£469£15£4,693£150£23,464£750
14
10£18,500£18,500£8,500£8,500£50,000£17,500£100,000£90,000£0£17,50010500531001050053100000005900001052232.3£484£15£4,843£150£24,214£750
15
11£18,500£18,500£8,500£8,500£60,000£9,000£120,000£90,000£0£9,00011500531001150053110000006900001152333.3£499£15£4,993£150£24,964£750
16
12£8,500£38,500£8,500£8,500£60,000£30,500£120,000£120,000£0£30,500125005303012500531200000061200001252636.3£544£15£5,443£150£27,214£750
17
13£18,500£118,500£8,500£8,500£70,000£122,000£140,000£190,000£30,000£92,0001350053100113500533130000007901001352535.3£706£20£7,057£200£35,286£1,000
18
invitedoutgoingrunning totalsoutstanding(attractor equity)hourdayweekseasonyeardecadehourdayweekseasonyeardecadehourdayweekseasonyeardecadeplayerslowmediumhigh
19
weekfixedfluidfixedfluidfixedfluidinvited(attracted)(attract)(total)weekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweek(max)weekfultotalpertotalpertotalper
20
14£51,500£82,500£21,500£21,500£100,000£131,500£200,000£220,000£1,000£100,5001410005015510330141000501551000140000001012010014110367.0£1,340£20£13,400£200£67,000£1,000
21
15£51,500£81,500£21,500£21,500£130,000£140,000£260,000£250,000£0£109,0001510001510330151000151000150000001315010015105470.6£1,411£20£14,114£200£70,571£1,000
22
16£51,500£81,500£21,500£21,500£160,000£148,500£320,000£250,000£30,000£87,5001610001510330161000151003160000001615010016105773.6£368£5£3,679£50£18,393£250
23
17£51,500£51,500£31,500£31,500£180,000£117,000£360,000£250,000£0£56,000171000151030017100015101170000001815010017105975.6£1,889£25£18,893£250£94,464£1,250
24
18£51,500£81,500£31,500£31,500£200,000£115,500£400,000£280,000£0£54,500181000151033018100015101180000002018010018106480.6£2,014£25£20,143£250£100,714£1,250
25
19£51,500£81,500£31,500£31,500£220,000£114,000£440,000£310,000£0£53,00019100015103319100015101190000002221010019106985.6£2,139£25£21,393£250£106,964£1,250
26
20£51,500£81,500£21,500£21,500£250,000£122,500£500,000£310,000£30,000£31,5002010001510330201000151003200000002521010020107288.6£886£10£8,857£100£44,286£500
27
21£51,500£51,500£31,500£31,500£270,000£91,000£540,000£310,000£0£021100015103021100015101210000002721010021107490.6£2,717£30£27,171£300£135,857£1,500
28
22£51,500£81,500£31,500£31,500£290,000£89,500£580,000£340,000£0-£1,50022100015103300221000151010220000002924010022107995.6£2,867£30£28,671£300£143,357£1,500
29
23£51,500£81,500£31,500£31,500£310,000£88,000£620,000£370,000£0-£3,0002310001510332310001510102300000031270100231084100.6£3,017£30£30,171£300£150,857£1,500
30
24£51,500£81,500£21,500£21,500£340,000£96,500£680,000£370,000£30,000-£24,5002410001510332410001510032400000034270100241087103.6£1,554£15£15,536£150£77,679£750
31
25£50,000£50,000£30,000£30,000£360,000£66,500£720,000£370,000£0-£54,50025100001030251000010102500000036270100251074102.6£3,590£35£35,900£350£179,500£1,750
32
26£51,500£354,500£51,500£51,500£360,000£318,000£720,000£640,000£33,000£164,00026100010015101013032610001001510101332600000036240400261200111.4£2,229£20£22,286£200£111,429£1,000
33
invitedoutgoingrunning totalsoutstanding(attractor equity)hourdayweekseasonyeardecadehourdayweekseasonyeardecadehourdayweekseasonyeardecadeplayerslowmediumhigh
34
weekfixedfluidfixedfluidfixedfluidinvited(attracted)(attract)(total)weekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweek(max)weekfultotalpertotalpertotalper
35
27£340,000£343,000£120,000£120,000£580,000£201,000£1,160,000£610,000£33,000£14,000275000100100103015227500010010010301332700000038212400275306263.7£9,230£35£92,300£350£461,500£1,750
36
28£140,000£530,000£120,000£120,000£600,000£471,000£1,200,000£970,000£30,000£254,00028500010030590328500010030332800000040272700285206268.9£9,410£35£94,100£350£470,500£1,750
37
29£440,000£530,000£120,000£120,000£920,000£441,000£1,840,000£1,060,000£0£224,0002950001003059329500010030302900000042365700295220282.9£11,314£40£113,143£400£565,714£2,000
38
30£340,000£430,000£120,000£120,000£1,140,000£411,000£2,280,000£1,120,000£30,000£164,0003050001003059230500010030333000000044427700305230292.9£11,714£40£117,143£400£585,714£2,000
39
31£340,000£340,000£120,000£120,000£1,360,000£291,000£2,720,000£1,090,000£30,000£14,000315000100305231500010030333100000046399700315231293.9£11,754£40£117,543£400£587,714£2,000
40
32£240,000£630,000£120,000£120,000£1,480,000£561,000£2,960,000£1,450,000£30,000£254,0003250001003059133250001003033320000004845101000325243305.9£3,059£10£30,586£100£152,929£500
41
33£540,000£630,000£120,000£120,000£1,900,000£531,000£3,800,000£1,540,000£0£224,000335000100305943350001003030330000005054141000335258320.9£14,439£45£144,386£450£721,929£2,250
42
34£440,000£530,000£120,000£120,000£2,220,000£501,000£4,440,000£1,600,000£30,000£164,000345000100305933450001003033340000005260171000345269331.9£14,934£45£149,336£450£746,679£2,250
43
35£440,000£440,000£120,000£120,000£2,540,000£381,000£5,080,000£1,570,000£30,000£14,00035500010030533550001003033350000005457201000355271333.9£15,024£45£150,236£450£751,179£2,250
44
36£340,000£730,000£120,000£120,000£2,760,000£651,000£5,520,000£1,930,000£30,000£254,0003650001003059233650001003033360000005663221300365284346.9£5,203£15£52,029£150£260,143£750
45
37£640,000£730,000£120,000£120,000£3,280,000£621,000£6,560,000£2,020,000£0£224,000375000100305953750001003030370000005872271300375300362.9£18,143£50£181,429£500£907,143£2,500
46
38£540,000£630,000£120,000£120,000£3,700,000£591,000£7,400,000£2,110,000£0£194,000385000100305943850001003030380000006081311300385315377.9£18,893£50£188,929£500£944,643£2,500
47
39£540,000£1,546,000£140,000£140,000£4,100,000£1,457,000£8,200,000£3,110,000£6,000£1,054,0003950002001002030250401395000200100203025390000006081351301395542394.6£7,891£20£78,914£200£394,571£1,000
48
invitedoutgoingrunning totalsoutstanding(attractor equity)hourdayweekseasonyeardecadehourdayweekseasonyeardecadehourdayweekseasonyeardecadeplayerslowmediumhigh
49
weekfixedfluidfixedfluidfixedfluidinvited(attracted)(attract)(total)weekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweekinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractweek(max)weekfultotalpertotalpertotalper
50
40£1,400,000£1,676,000£450,000£450,000£5,050,000£1,283,000£10,100,000£3,290,000£96,000£784,000402500020050020100220278040250002005002010025940000000759943130140260531,157.0£57,850£50£578,500£500£2,892,500£2,500
51
41£1,100,000£1,670,000£450,000£450,000£5,700,000£1,403,000£11,400,000£3,770,000£90,000£814,0004125000500100202753412500050010059410000009011748160141258721,186.3£71,177£60£711,771£600£3,558,857£3,000
52
42£1,400,000£1,970,000£450,000£450,000£6,650,000£1,523,000£13,300,000£4,250,000£90,000£844,00042250005001002027834225000500100594200000010513556190142259161,230.3£73,817£60£738,171£600£3,690,857£3,000
53
43£1,500,000£1,800,000£450,000£450,000£7,700,000£1,373,000£15,400,000£4,550,000£0£694,000432500050010020093432500050010054300000012013565220143259431,257.3£75,437£60£754,371£600£3,771,857£3,000
54
44£1,300,000£1,570,000£450,000£450,000£8,550,000£1,193,000£17,100,000£4,730,000£90,000£424,0004425000500100202774425000500100594400000013515372220144259831,297.3£129,729£100£1,297,286£1,000£6,486,429£5,000
55
45£1,100,000£1,670,000£450,000£450,000£9,200,000£1,313,000£18,400,000£5,210,000£90,000£454,00045250005001002027534525000500100594500000015017177250145260241,338.3£107,063£80£1,070,629£800£5,353,143£4,000
56
46£1,300,000£1,870,000£450,000£450,000£10,050,000£1,433,000£20,100,000£5,690,000£90,000£484,00046250005001002027734625000500100594600000016518984280146260671,381.3£110,503£80£1,105,029£800£5,525,143£4,000
57
47£1,400,000£1,700,000£450,000£450,000£11,000,000£1,283,000£22,000,000£5,990,000£0£334,00047250005001002083472500050010054700000018018992310147260931,407.3£112,583£80£1,125,829£800£5,629,143£4,000
58
48£1,200,000£1,470,000£450,000£450,000£11,750,000£1,103,000£23,500,000£6,170,000£90,000£64,0004825000500100202764825000500100594800000019520798310148261321,446.3£361,571£250£3,615,714£2,500£18,078,571£12,500
59
49£1,100,000£1,670,000£450,000£450,000£12,400,000£1,223,000£24,800,000£6,650,000£90,000£94,000492500050010020275349250005001005949000000210225103340149261731,487.3£148,729£100£1,487,286£1,000£7,436,429£5,000
60
50£1,200,000£1,770,000£450,000£450,000£13,150,000£1,343,000£26,300,000£7,130,000£90,000£124,000502500050010020276350250005001005950000000225243109370150262151,529.3£152,929£100£1,529,286£1,000£7,646,429£5,000
61
51£1,300,000£1,600,000£450,000£450,000£14,000,000£1,193,000£28,000,000£7,430,000£0-£26,00051250005001002073051250005001005051000000240243116400151262401,554.3£155,429£100£1,554,286£1,000£7,771,429£5,000
62
52£1,100,000£4,115,000£600,000£600,000£14,500,000£3,608,000£29,000,000£10,160,000£270,000£2,119,000522500050050050100520503522500050010020270052050005005240216121400452267761,564.6£782,286£500£7,822,857£5,000£39,114,286£25,000
63
invitedoutgoingrunning totalsoutstanding(attractor equity)hourdayweekseasonyeardecadehourdayweekseasonyeardecadehourdayweekseasonyeardecadeplayerslowmediumhigh
64
fixedfluidfixedfluidfixedfluidinvited(attracted)(attract)(total)inviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattractinviteattract(max)weekfultotalpertotalpertotalper
65
£22,556,000£34,220,000£8,056,000£8,056,000£14,500,000£3,608,000£29,000,000£10,160,000£1,489,000£2,119,000£2,520,031£2,505£25,200,314£25,050£126,001,571£125,250
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
Loading...
 
 
 
flat exp high value
flat short
health of flat exp high value
flat exponential growth
flat high start
health of flat short
summary