Compensation | Python Fiddle

OFFER_CONTRACT = 19302.88 # speculated 
SALARY = 50000
HOURLY_RATE = SALARY / 2080  # 40 x 52
print('Employee Hourly Rate: \t\t\t', '$' + str(HOURLY_RATE))
##############

# average number of NOC employees during specified period
ANE = 6
# number of weeks employee worked in the NOC
WW = 50
# number of weeks on-call (p1 AND p2 combined)
OC = 6  # P1 is controlled time and paid as 2x based on case
print('Number of P1 weeks: \t\t\t', OC)
#print('Number of P1 + P2 weeks: \t\t', OC * 2)

##############
HOURS_ON_CALL_PER_WEEK = (15 * 7)  # 15 hours, 6pm to 9am for two weeks
HOURS_ON_CALL = HOURS_ON_CALL_PER_WEEK * OC  #  180 hours vs 630 hours?   Seems kinda crazy
OFFER_HOURS_ON_CALL = OC * 30
print('Total Hours on-call: \t\t\t', HOURS_ON_CALL)

##############
COMPENSATION_FOR_ONCALL_15x = HOURS_ON_CALL * (HOURLY_RATE * 1.5)
COMPENSATION_FOR_ONCALL_2x = HOURS_ON_CALL * (HOURLY_RATE * 2)

OFFER_COMPENSATION_FOR_ONCALL_2x = OFFER_HOURS_ON_CALL * (HOURLY_RATE * 2)

print('On-call 1.5x rate \t\t\t\t', '$' + str(COMPENSATION_FOR_ONCALL_15x))
print('On-call 2x rate: \t\t\t\t', '$' + str(COMPENSATION_FOR_ONCALL_2x))

#############
OVER_8_COMP_DAY = (8 * HOURLY_RATE) + (4 * HOURLY_RATE * 1.5)
print('Non-on-call single day: \t\t', '$' + str(OVER_8_COMP_DAY))

TWO_WEEK_CYCLE_PAY = (WW / 2) * (7 * OVER_8_COMP_DAY)
print('Total compensation w/o OC: \t\t', '$' + str(TWO_WEEK_CYCLE_PAY))

#############
ALL_COMPENSATION_TOTAL = print('Total Entitled Compensation: \t', '$' + str(
    TWO_WEEK_CYCLE_PAY + COMPENSATION_FOR_ONCALL_2x))

OFFER_ALL_COMPENSATION_TOTAL = print('Total OFFERED Compensation: \t', '$' + str(
    TWO_WEEK_CYCLE_PAY + OFFER_COMPENSATION_FOR_ONCALL_2x))

OFFER_ALL_COMPENSATION_TOTAL = print('DIFFERENCE FROM LEGAL BASELINE: ', '$' + str(
    TWO_WEEK_CYCLE_PAY + OFFER_COMPENSATION_FOR_ONCALL_2x))

FINAL_TOTAL = TWO_WEEK_CYCLE_PAY - SALARY + COMPENSATION_FOR_ONCALL_2x
OFFER_FINAL_TOTAL = TWO_WEEK_CYCLE_PAY - SALARY + OFFER_COMPENSATION_FOR_ONCALL_2x
print('=================================================')
print('TOTAL COMPENSATION OWED: \t\t', '$' + str(FINAL_TOTAL + (FINAL_TOTAL * .1)))
print('TOTAL COMPENSATION OFFERED: \t', '$' + str(OFFER_FINAL_TOTAL  + (OFFER_FINAL_TOTAL * .1)))
print('***includes counting 10% bump for inflation and interest.***')
print('ACCEPTABLE OFFER DEFICIT: \t\t', '-$' + str(75000 - (SALARY + (OFFER_FINAL_TOTAL  + (OFFER_FINAL_TOTAL * .1)))))
print('=================================================')

#############
OFFER_AS_PERCENT_OF_OWED = OFFER_CONTRACT / FINAL_TOTAL 
print('SETTLEMENT LETTER: \t\t\t\t', str(OFFER_AS_PERCENT_OF_OWED * 100)[0:4] + ' % of Expected')
HOURLY_SETTLEMENT_PAY = OFFER_CONTRACT / HOURS_ON_CALL
print('Offer Value of P1 On Call: \t\t', '$' + str(HOURLY_SETTLEMENT_PAY) + ' per hour')
print('Expected Value of P1 On Call: \t', '$' + str(HOURLY_RATE * 2))

Python Fiddle

Python Cloud IDE