Catch up commission plan - need help with the formula

theduchess1977

New Member
Joined
Dec 18, 2023
Messages
1
Office Version
  1. 365
Platform
  1. Windows
Hi
I am trying to write a commission plan based around EBITDA targets which is paid quarterly to staff members based on a percentage of their salary.
The company needs to hit a target of 85% of budgeted EBITDA for staff to start receiving a tiered commission, the higher the result the higher the commission. The issue I am having is that we also have a catch up commission, if we failt to hit target in quarter 1 but we hit YTD target for quarter 2 then staff will receive the commission in that quarter x 2 as they would receive the percentage for both quarter 1 and quarter 2. But if we hit target in quarter 1 and then are running at a higher percentage in quarter 2 they would only receive that higher percentage for quarter 2 as they already received a commission for quarter 1. This would progress throughout the year, i.e. hit target quarter 1, miss targets for Quarters 2-3 but hit targets for quarter 4 so would have a catch up commission paid for the previous two quarters.
Does anyone know how I could write this as a formula? Any help appreciated!
Annual Salary
£40,000.00​
Target
125%​
110%​
100%​
90%​
85%​
Bonus
25%​
20%​
15%​
10%​
5%​
Yr Bonus
£10,000.00​
£8,000.00​
£6,000.00​
£4,000.00​
£2,000.00​
Quarter Bonus
£2,500.00​
£2,000.00​
£1,500.00​
£1,000.00​
£500.00​
EBITDA Target
Q1Q1 TotalQ2Q2 YTD TotalQ3Q3 YTD TotalQ42024 Total
Target
£500,000.00​
£500,000.00​
£500,000.00​
£1,000,000.00​
£500,000.00​
£1,500,000.00​
£500,000.00​
£2,000,000.00​
Actual
£415,000.00​
£415,000.00​
£800,000.00​
£1,215,000.00​
£580,000.00​
£1,795,000.00​
£425,000.00​
£2,220,000.00​
Percentage of Target
80.00%​
121.50%​
116.00%​
111.00%​
Commssion due
£-​
£4,000.00​
£2,000.00​
£2,000.00​
 

Excel Facts

Format cells as currency
Select range and press Ctrl+Shift+4 to format cells as currency. (Shift 4 is the $ sign).
Welcome to the Forum!

Something like this perhaps?

ABCDEFGHI
1Annual Salary$40,000Bonus
200%
385%5%
490%10%
5100%15%
6110%20%
7125%25%
8
9Q1Q1 TotalQ2Q2 YTDQ3Q3 YTDQ42024 Total
10Target$500,000$500,000$500,000$1,000,000$500,000$1,500,000$500,000$2,000,000
11Actual$415,000$415,000$800,000$1,215,000$580,000$1,795,000$425,000$2,220,000
12
13Qtr% TargetBonus
14183.0%$0
152121.5%$4,000
163119.7%$2,000
174111.0%$2,000
18
Sheet1
Cell Formulas
RangeFormula
C10:C11C10=B10
E10:E11,I10:I11,G10:G11E10=SUM(C10:D10)
D14D14=C11/C10
E14:E17E14=MAX(0,VLOOKUP(D14,Bonus,2)*Salary*C14/4-SUM(E$13:E13))
D15D15=E11/E10
D16D16=G11/G10
D17D17=I11/I10
Named Ranges
NameRefers ToCells
Bonus=Sheet3!$D$2:$E$7E14:E17
Salary=Sheet3!$B$1E14:E17
 
Upvote 0

Forum statistics

Threads
1,223,164
Messages
6,170,444
Members
452,326
Latest member
johnshaji

We've detected that you are using an adblocker.

We have a great community of people providing Excel help here, but the hosting costs are enormous. You can help keep this site running by allowing ads on MrExcel.com.
Allow Ads at MrExcel

Which adblocker are you using?

Disable AdBlock

Follow these easy steps to disable AdBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the icon in the browser’s toolbar.
2)Click on the "Pause on this site" option.
Go back

Disable AdBlock Plus

Follow these easy steps to disable AdBlock Plus

1)Click on the icon in the browser’s toolbar.
2)Click on the toggle to disable it for "mrexcel.com".
Go back

Disable uBlock Origin

Follow these easy steps to disable uBlock Origin

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back

Disable uBlock

Follow these easy steps to disable uBlock

1)Click on the icon in the browser’s toolbar.
2)Click on the "Power" button.
3)Click on the "Refresh" button.
Go back
Back
Top