Distributing units across quotas

kcmuppet

Active Member
Joined
Nov 2, 2005
Messages
439
Office Version
  1. 365
Platform
  1. Windows
Hi, I'd greatly appreciate help finding a formula that will calculate the figures in red (cells C3:F6) in my mockup below.

Column I contains sales thresholds at which different bonuses are paid in 4 tiers labelled in Column H. If I sell 100 units in Quarter 1 (Cell B3), that would mean all of the units expected in the Tier Quota in will have been sold in Quarter 1, so cell C3 is 100%.

I've got quite a lot of excel experience but can't fathom how to do this so would greatly appreciate some help.




[TABLE="class: grid, width: 622"]
<tbody>[TR]
[TD][/TD]
[TD="align: center"]A[/TD]
[TD="align: center"]B[/TD]
[TD="align: center"]C[/TD]
[TD="align: center"]D[/TD]
[TD="align: center"]E[/TD]
[TD="align: center"]F[/TD]
[TD="align: center"]G[/TD]
[TD="align: center"]H[/TD]
[TD="align: center"]I[/TD]
[/TR]
[TR]
[TD="align: right"]1 [/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"]% in Tier[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[/TR]
[TR]
[TD="align: right"]2 [/TD]
[TD="align: right"][/TD]
[TD="align: right"]Units Sold[/TD]
[TD="align: right"]1[/TD]
[TD="align: right"]2[/TD]
[TD="align: right"]3[/TD]
[TD="align: right"]4[/TD]
[TD="align: right"][/TD]
[TD="align: right"]Tier[/TD]
[TD="align: right"]Unit Quota[/TD]
[/TR]
[TR]
[TD="align: right"]3[/TD]
[TD="align: center"]Q1[/TD]
[TD="align: right"]100[/TD]
[TD="align: right"]100%[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]1[/TD]
[TD="align: right"]100[/TD]
[/TR]
[TR]
[TD="align: right"]4[/TD]
[TD="align: center"]Q2[/TD]
[TD="align: right"]100[/TD]
[TD][/TD]
[TD="align: right"]50%[/TD]
[TD][/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]2[/TD]
[TD="align: right"]200[/TD]
[/TR]
[TR]
[TD="align: right"]5[/TD]
[TD="align: center"]Q3[/TD]
[TD="align: right"]125[/TD]
[TD][/TD]
[TD="align: right"]50%[/TD]
[TD="align: right"]14.5%[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]3[/TD]
[TD="align: right"]172[/TD]
[/TR]
[TR]
[TD="align: right"]6[/TD]
[TD="align: center"]Q4[/TD]
[TD="align: right"]175[/TD]
[TD][/TD]
[TD][/TD]
[TD="align: right"]85.5%[/TD]
[TD="align: right"]100%[/TD]
[TD][/TD]
[TD="align: right"]4[/TD]
[TD="align: right"]28[/TD]
[/TR]
</tbody>[/TABLE]
 

Excel Facts

What is =ROMAN(40) in Excel?
The Roman numeral for 40 is XL. Bill "MrExcel" Jelen's 40th book was called MrExcel XL.
Try:


ABCDEFGHIJ
% in Tier
Units SoldTierUnit Quota
Q1
Q2
Q3
Q4

<tbody>
[TD="align: center"]1[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]

[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]

[TD="align: center"]2[/TD]
[TD="align: right"][/TD]

[TD="align: right"]1[/TD]
[TD="align: right"]2[/TD]
[TD="align: right"]3[/TD]
[TD="align: right"]4[/TD]
[TD="align: right"][/TD]

[TD="align: right"][/TD]

[TD="align: center"]3[/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]
[TD="align: right"][/TD]

[TD="align: center"]4[/TD]

[TD="align: right"]100[/TD]
[TD="align: right"]100.0%[/TD]

[TD="align: right"][/TD]
[TD="align: right"]1[/TD]
[TD="align: right"]100[/TD]
[TD="align: right"][/TD]

[TD="align: center"]5[/TD]

[TD="align: right"]100[/TD]

[TD="align: right"]50.0%[/TD]

[TD="align: right"][/TD]
[TD="align: right"]2[/TD]
[TD="align: right"]200[/TD]
[TD="align: right"][/TD]

[TD="align: center"]6[/TD]

[TD="align: right"]125[/TD]

[TD="align: right"]50.0%[/TD]
[TD="align: right"]14.5%[/TD]

[TD="align: right"][/TD]
[TD="align: right"]3[/TD]
[TD="align: right"]172[/TD]
[TD="align: right"][/TD]

[TD="align: center"]7[/TD]

[TD="align: right"]175[/TD]

[TD="align: right"]85.5%[/TD]
[TD="align: right"]100.0%[/TD]
[TD="align: right"][/TD]
[TD="align: right"]4[/TD]
[TD="align: right"]28[/TD]
[TD="align: right"][/TD]

</tbody>
Sheet6

[TABLE="width: 85%"]
<tbody>[TR]
[TD]Worksheet Formulas[TABLE="width: 100%"]
<tbody>[TR]
[TH]Cell[/TH]
[TH="align: left"]Formula[/TH]
[/TR]
[TR]
[TH="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]C4[/TH]
[TD="align: left"]=IF(SUM(C$3:C3)=1,"",MIN(1,SUM(B$4:B4)/$I$4)-SUM(C$3:C3))[/TD]
[/TR]
[TR]
[TH="bgcolor: [URL=https://www.mrexcel.com/forum/usertag.php?do=list&action=hash&hash=DAE7F5]#DAE7F5[/URL] "]D4[/TH]
[TD="align: left"]=IF(SUM(C$3:C4)<1,"",IFERROR(1/(1/(MIN(1,(SUM($B$4:$B4)-SUM(OFFSET($I$4,0,0,COLUMNS($D:D))))/OFFSET($I$4,COLUMNS($D:D),0))-SUM(<font c
D$3:D3))
),""
)
)
[/TD]
[/TR]
</tbody>[/TABLE]
[/TD]
[/TR]
</tbody>[/TABLE]



Notice that I put an empty row above the data to make the formulas easier(!). You can hide it if you want. Put the C4 formula in and drag it down to C7. Then put the D4 formula in and copy it to D5:D7 and E4:F7.
 
Upvote 0
Solution

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