Dynamic Hiring Model

	A	B	C	E	F	G	H	I	J	K	L	M	N	O	P	Q
1	Assumes hiring triggered by start date assumption			Month Ending	7/31/2018	8/31/2018	9/30/2018	10/31/2018	11/30/2018	12/31/2018	1/31/2019	2/28/2019	3/31/2019	4/30/2019	5/31/2019	6/30/2019
2
3	Title	Salary	Start Date
4	CEO	$60,000	1/1/2018	CEO	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)
5	CTO	$60,000	1/1/2018	CTO	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)
6	COO	$60,000	1/1/2018	COO	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)	($5,000)
7	Frontend Developer	$80,000	9/15/2018	Frontend Developer	$0	$0	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)	($6,667)
8	VP Sales	$120,000	9/30/2018	VP Sales	$0	$0	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)	($10,000)
9	Sales Associate	$75,000	12/23/2018	Sales Associate	$0	$0	$0	$0	$0	($6,250)	($6,250)	($6,250)	($6,250)	($6,250)	($6,250)	($6,250)
10	UI / UX Designer	$70,000	2/15/2019	UI / UX Designer	$0	$0	$0	$0	$0	$0	$0	($5,833)	($5,833)	($5,833)	($5,833)	($5,833)
11	Sales Associate	$75,000	3/15/2019	Sales Associate	$0	$0	$0	$0	$0	$0	$0	$0	($6,250)	($6,250)	($6,250)	($6,250)
12	Backend Developer	$90,000	3/15/2019	Backend Developer	$0	$0	$0	$0	$0	$0	$0	$0	($7,500)	($7,500)	($7,500)	($7,500)
13	Marketing Associate	$65,000	6/1/2019	Marketing Associate	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	($5,417)
14	Sales Associate	$75,000	6/15/2019	Sales Associate	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	($6,250)
15
16
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