DES Formulas (Public)

	A	B	C	D	E
1	Time (Simple Formula)
2			Andrew	John
3	Agreements	Theoretic Base Salary (USD)	4800	3200
4	Agreements	Hourly Rate	30	20
5	October	Worked Hours	160	160
6		Earned Points	4800	3200
7		Total Points	4800	3200
8		Equity at the moment	60.0%	40.0%
9	November	Worked Hours	80	160
10		Earned Points	2400	3200
11		Total Points	7200	6400
12		Equity at the moment	52.9%	47.1%
13
14	Time (Elaborated Formula)
15			Andrew	John	Carlos
16	Agreements	Theoretic Base Salary (USD)	4800	3200	2000
17		Hourly Rate	30	20	12.5
18		Partner Multiplier	2
19		Committed Partner Multiplier	4
20	October-November	Total Earned Points	7200	6400	0
21	October-November	Equity at the moment	52.9%	47.1%	0%
22	December	Worked Hours	70	160	80
23		Earned Points	4200	12800	4000
24		Total Points	11400	19200	4000
25		Equity at the moment	32.9%	55.5%	11.6%
26
27	Time and Salary
28			Andrew	John	Carlos
29	Agreements	Salary Paid	0	0	1000
30		Theoretic Base Salary	4800	3200	2000
31		Hourly Rate	30	20	12.5
32		Partner Multiplier	2
33		Committed Partner Multiplier	4
34	October-December	Total Earned Points	11400	19200	4000
35	October-December	Equity at the moment	32.9%	55.5%	11.6%
36	January	Worked Hours	160	160	160
37		Earned Points	19200	12800	4000
38		Total Points	30600	32000	8000
39		Equity at the moment	43.3%	45.3%	11.3%
40
41	Cash Investment
42			Andrew	John	Carlos
43	Agreements	Salary Paid	$0	$0	$1,000
44		Theoretic Base Salary	$4,800	$3,200	$2,000
45		Hourly Rate	$30	$20	$13
46		Partner Multiplier	2
47		Committed Partner Multiplier	4
48		Cash Multiplier	8
49	October-December	Total Earned Points	11400	19200	4000
50	October-December	Equity at the moment	32.9%	55.5%	11.6%
51	January	Worked Hours	160	160	160
52		Cash Invested (USD)	$500	$500	$0
53		Earned Points	23,200	16,800	4,000
54		Total Points	34,600	36,000	8,000
55		Equity at the moment	44.0%	45.8%	10.2%
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