Restart
File
Home
Insert
Page Layout
Formulas
Data
Review
View
Help
E2
fx
7.00
A
B
C
D
E
F
G
H
Case Variables
Value
Damages Start Date
01/01/22
Damages End Date
12/31/25
Off the Clock hours
7.00
Chance of Success
Full Value
%
Discounted
Unpaid Straight Time Up to 40H
$4,093,086
0%
$4,093,086
Unpaid Straight Time Over 40H
$8,306,243
0%
$8,306,243
Unpaid Overtime Premium
$12,399,330
0%
$12,399,330
Global Discounts
%
Amount
Global Discount 1
0%
$0
Global Discount 2
0%
$0
Global Discount 3
0%
$0
Extrapolations
Full Value
%
Discounted
Before Data Period
$683,217
0%
$683,217
Within Data Period
$231,594
0%
$231,594
After Data Period
$1,387,452
0%
$1,387,452
Damage Total After Discount
$27,100,922
Settlement Authority
Authority
Walker, Jordan
$17,214
Romero, Sofia
$14,044
A
B
C
D
E
F
G
H
I
1
Name
Discounted Backpay
Discounted Liquidated Damages
Discounted Extrapolations
Discounted Total Damages
% of Class
Allocation
W-2 Wages
1099 Income
Class Total
$0
$0
$0
$0
100%
$0
$0
$0
A
B
C
D
E
F
G
H
I
J
K
1
Class Info
Missing Weeks Before Data
Missing Weeks Within Data
Missing Weeks After Data
Total
2
Name
Missing Week Count
Value Of Missing Weeks
Damages Subtotal
Missing Week Count
Value Of Missing Weeks
Damages Subtotal
Missing Week Count
Value Of Missing Weeks
Damages Subtotal
Total Extrapolation Value
A
B
C
D
E
F
G
H
I
J
1
Name
Work Week
Hourly Rate
Recorded Hours
Off Clock Hrs
Total Hours
Unpaid ST Up to 40H
Unpaid ST Over 40H
Unpaid OT Premium
Weekly Total
‹
›
Front End
Weekly Damages
Extrapolations
Allocations
← Back
Next →
Click anywhere to advance
Extrapolations Automatically Respond To Your Discounts
From The Front End
Chance of Success
Full Value
%
Discounted
Unpaid Straight Time Up to 40H
$4,093,086
0%
$4,093,086
Unpaid Straight Time Over 40H
$8,306,243
0%
$8,306,243
Unpaid Overtime Premium
$12,399,330
0%
$12,399,330
Extrapolations
Full Value
%
Discounted
Before Data Period
$683,217
0%
$683,217
Within Data Period
$231,594
0%
$231,594
After Data Period
$1,387,452
0%
$1,387,452
Final Allocation Builder
Gross Settlement Amount
$20,000,000
Attorney Fees
$6,600,000
Litigation Costs
$195,000
Plaintiff Service Awards
$30,000
Net Settlement Fund
$13,175,000
From The Front End
–
□
✕
File
Home
Insert
Page Layout
Formulas
Data
E4
fx
7.00
A
B
C
D
E
F
G
H
Case Variables
Value
Damages Start Date
01/01/22
Damages End Date
12/31/25
Off the Clock hours
7.00
Chance of Success
Full Value
%
Discounted
Unpaid Straight Time Up to 40H
$4,093,086
0%
$4,093,086
Unpaid Straight Time Over 40H
$8,306,243
0%
$8,306,243
Unpaid Overtime Premium
$12,399,330
0%
$12,399,330
Global Discounts
%
Amount
Global Discount 1
0%
$0
Global Discount 2
0%
$0
Extrapolations
Full Value
%
Discounted
Before Data Period
$683,217
0%
$683,217
0px
Step --
--
--
--
Caption
Title card
Reminder win
Spotlight
X
Y
W
H
Read
Copy
Freeze
target: -- x: --, y: -- w: --, h: --
Front End
Weekly
Extrap
Alloc
← Back