Tiered Commissions Calc

lcblick

New Member
Joined
Jul 28, 2017
Messages
7
Hi,
I was wondering if someone could help me with this.
I have a tiered commissions structure as follows:
0-100% attainment (Total payout of 100% of eligible %)
100-125% (total payout of 1.5% of eligible %)
125%+ (total payout of 2.5% of eligible %)
accelerated commission rate not to exceed 15%

In addition, a secondary quota will be assigned . If this quota is hit, a 10% bonus calced on the full amount of commissioned revenue will deternmine amount.

Thank You...
 

Some videos you may like

Excel Facts

Best way to learn Power Query?
Read M is for (Data) Monkey book by Ken Puls and Miguel Escobar. It is the complete guide to Power Query.

Dave Patton

Well-known Member
Joined
Feb 15, 2002
Messages
4,241
Office Version
  1. 365
  2. 2010
Platform
  1. Windows
Please check your description and provide a couple of examples with expected results.
 

lcblick

New Member
Joined
Jul 28, 2017
Messages
7
Thanks Dave.
Let's say that on achievement (Revenue vs. Goal) of anywhere between 0 and 100%, payout is 5% of the revenue. If $100k revenue and $100k goal, assume $5,000 payout
If the achievement is 110% ($110,000 vs $100k goal), payout would be $5,000 on the 1st $100k and then 1.5 X the 1st 5% or 7.5% of $10k or an additional $750\
If achievement is 130% ($130k vs $100k goal), payout would be $5k + 7.5%x$25k ($1875) +12.5%x$5k ($625)

I hope that helps. It's basically calculating commissions after meeting the tresholds of multiple tiers. Once you exceed a tier, you are paid in full on that tier and the balnce is paid on the next tier, etc.

Thanks...

0-100% attainment (Total payout of 100% of eligible %)
100-125% (total payout of 1.5% of eligible %)
125%+ (total payout of 2.5% of eligible %)
accelerated commission rate not to exceed 15%

In addition, a secondary quota will be assigned . If this quota is hit, a 10% bonus calced on the full amount of commissioned revenue will deternmine amount
 

Dave Patton

Well-known Member
Joined
Feb 15, 2002
Messages
4,241
Office Version
  1. 365
  2. 2010
Platform
  1. Windows
<b>Excel 2010</b><table cellpadding="2.5px" rules="all" style=";background-color: rgb(255,255,255);border: 1px solid;border-collapse: collapse; border-color: rgb(187,187,187)"><colgroup><col width="25px" style="background-color: rgb(218,231,245)" /><col /><col /><col /><col /><col /><col /><col /></colgroup><thead><tr style=" background-color: rgb(218,231,245);text-align: center;color: rgb(22,17,32)"><th></th><th>A</th><th>B</th><th>C</th><th>D</th><th>E</th><th>F</th><th>G</th></tr></thead><tbody><tr ><td style="color: rgb(22,17,32);text-align: center;">1</td><td style=";">Amount</td><td style=";">Goal</td><td style=";">Attainment</td><td style=";">Commission</td><td style=";">Bracket</td><td style=";">Rate</td><td style=";">Rate Diff</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">2</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">100%</td><td style="text-align: right;background-color: #92D050;;">$5,000.00</td><td style="text-align: right;;">0</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;;">5.0%</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">3</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">100,000</td><td style="text-align: right;;">7.5%</td><td style="text-align: right;;">2.5%</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">4</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">125,000</td><td style="text-align: right;;">12.5%</td><td style="text-align: right;;">5.0%</td></tr></tbody></table><p style="width:1.2em;font-weight:bold;margin:0;padding:0.2em 0.6em 0.2em 0.5em;border: 1px solid rgb(187,187,187);border-top:none;text-align: center;background-color: rgb(218,231,245);color: rgb(22,17,32)">6b</p><br /><br /><table width="85%" cellpadding="2.5px" rules="all" style=";border: 2px solid black;border-collapse:collapse;padding: 0.4em;background-color: rgb(255,255,255)" ><tr><td style="padding:6px" ><b>Worksheet Formulas</b><table cellpadding="2.5px" width="100%" rules="all" style="border: 1px solid;text-align:center;background-color: rgb(255,255,255);border-collapse: collapse; border-color: rgb(187,187,187)"><thead><tr style=" background-color: rgb(218,231,245);color: rgb(22,17,32)"><th width="10px">Cell</th><th style="text-align:left;padding-left:5px;">Formula</th></tr></thead><tbody><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">C2</th><td style="text-align:left">=A2/B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D2</th><td style="text-align:left">=SUMPRODUCT(<font color="Blue">--(<font color="Red">A2>E2:E4</font>),A2-E2:E4,G2:G4</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E3</th><td style="text-align:left">=B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E4</th><td style="text-align:left">=B2*1.25</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G2</th><td style="text-align:left">=F2-N(<font color="Blue">F1</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G3</th><td style="text-align:left">=F3-N(<font color="Blue">F2</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G4</th><td style="text-align:left">=F4-N(<font color="Blue">F3</font>)</td></tr></tbody></table></td></tr></table><br />
 

lcblick

New Member
Joined
Jul 28, 2017
Messages
7
Thanks for this. Is there a way that I can show the Commission breakout by tier? Much appreciated.
 

Dave Patton

Well-known Member
Joined
Feb 15, 2002
Messages
4,241
Office Version
  1. 365
  2. 2010
Platform
  1. Windows

ADVERTISEMENT

<b>Excel 2010</b><table cellpadding="2.5px" rules="all" style=";background-color: rgb(255,255,255);border: 1px solid;border-collapse: collapse; border-color: rgb(187,187,187)"><colgroup><col width="25px" style="background-color: rgb(218,231,245)" /><col /><col /><col /><col /><col /><col /><col /><col /></colgroup><thead><tr style=" background-color: rgb(218,231,245);text-align: center;color: rgb(22,17,32)"><th></th><th>A</th><th>B</th><th>C</th><th>D</th><th>E</th><th>F</th><th>G</th><th>H</th></tr></thead><tbody><tr ><td style="color: rgb(22,17,32);text-align: center;">1</td><td style=";">Amount</td><td style=";">Goal</td><td style=";">Attainment</td><td style=";">Commission</td><td style=";">Bracket</td><td style=";">Rate</td><td style=";">Rate Diff</td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">2</td><td style="text-align: right;;">130,000.00</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">130%</td><td style="text-align: right;background-color: #92D050;;">$7,500.00</td><td style="text-align: right;;">0</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;background-color: #92D050;;">5,000.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">3</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">100,000</td><td style="text-align: right;;">7.5%</td><td style="text-align: right;;">2.5%</td><td style="text-align: right;background-color: #92D050;;">1,875.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">4</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">125,000</td><td style="text-align: right;;">12.5%</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;background-color: #92D050;;">625.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">5</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr></tbody></table><p style="width:1.2em;font-weight:bold;margin:0;padding:0.2em 0.6em 0.2em 0.5em;border: 1px solid rgb(187,187,187);border-top:none;text-align: center;background-color: rgb(218,231,245);color: rgb(22,17,32)">6b</p><br /><br /><table width="85%" cellpadding="2.5px" rules="all" style=";border: 2px solid black;border-collapse:collapse;padding: 0.4em;background-color: rgb(255,255,255)" ><tr><td style="padding:6px" ><b>Worksheet Formulas</b><table cellpadding="2.5px" width="100%" rules="all" style="border: 1px solid;text-align:center;background-color: rgb(255,255,255);border-collapse: collapse; border-color: rgb(187,187,187)"><thead><tr style=" background-color: rgb(218,231,245);color: rgb(22,17,32)"><th width="10px">Cell</th><th style="text-align:left;padding-left:5px;">Formula</th></tr></thead><tbody><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">C2</th><td style="text-align:left">=A2/B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D2</th><td style="text-align:left">=SUMPRODUCT(<font color="Blue">--(<font color="Red">A2>E2:E4</font>),A2-E2:E4,G2:G4</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E3</th><td style="text-align:left">=B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F3</th><td style="text-align:left">=1.5*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E4</th><td style="text-align:left">=B2*1.25</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F4</th><td style="text-align:left">=2.5*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H2</th><td style="text-align:left">=MIN(<font color="Blue">$A$2,E3-E2</font>)*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H3</th><td style="text-align:left">=MIN(<font color="Blue">$A$2-100000,E4-E3</font>)*F3</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H4</th><td style="text-align:left">=(<font color="Blue">A2-E4</font>)*F4</td></tr></tbody></table></td></tr></table><br />
 

lcblick

New Member
Joined
Jul 28, 2017
Messages
7
Excel 2010
ABCDEFGH
1AmountGoalAttainmentCommissionBracketRateRate Diff
2130,000.00100,000.00130%$7,500.0005.0%5.0%5,000.00
3100,0007.5%2.5%1,875.00
4125,00012.5%5.0%625.00
5

<colgroup><col style="width: 25pxpx"><col><col><col><col><col><col><col><col></colgroup><thead>
</thead><tbody>
</tbody>
6b

Worksheet Formulas
CellFormula
C2=A2/B2
D2=SUMPRODUCT(--(A2>E2:E4),A2-E2:E4,G2:G4)
E3=B2
F3=1.5*F2
E4=B2*1.25
F4=2.5*F2
H2=MIN($A$2,E3-E2)*F2
H3=MIN($A$2-100000,E4-E3)*F3
H4=(A2-E4)*F4

<thead>
</thead><tbody>
</tbody>

<tbody>
</tbody>


Thanks again. What happens if the attainment is 100 or less? I am getting the 2nd and 3rd tiers showing negative numbers.
 

lcblick

New Member
Joined
Jul 28, 2017
Messages
7
Thank you so much. The issue I am facing is if the 2nd and 3rd tiers are showing negative numbers if the attainment is 100 or less. Those tiers should show zero and only the 1st tier should shoe me the value.
 

Dave Patton

Well-known Member
Joined
Feb 15, 2002
Messages
4,241
Office Version
  1. 365
  2. 2010
Platform
  1. Windows
I thought your would revise the formulas for your actual requirements.
You can review the following and hopefully some part will address your issues.

<b>Excel 2010</b><table cellpadding="2.5px" rules="all" style=";background-color: rgb(255,255,255);border: 1px solid;border-collapse: collapse; border-color: rgb(187,187,187)"><colgroup><col width="25px" style="background-color: rgb(218,231,245)" /><col /><col /><col /><col /><col /><col /><col /><col /></colgroup><thead><tr style=" background-color: rgb(218,231,245);text-align: center;color: rgb(22,17,32)"><th></th><th>A</th><th>B</th><th>C</th><th>D</th><th>E</th><th>F</th><th>G</th><th>H</th></tr></thead><tbody><tr ><td style="color: rgb(22,17,32);text-align: center;">1</td><td style=";">Amount</td><td style=";">Goal</td><td style=";">Attainment</td><td style=";">Commission</td><td style=";">Bracket</td><td style=";">Rate</td><td style=";">Rate Diff</td><td style=";">Attainment tiered commission</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">2</td><td style="text-align: right;;">130,000.00</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">130%</td><td style="text-align: right;background-color: #92D050;;">$7,500.00</td><td style="text-align: right;;">0</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;background-color: #92D050;;">5,000.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">3</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">100,000</td><td style="text-align: right;;">7.5%</td><td style="text-align: right;;">2.5%</td><td style="text-align: right;background-color: #92D050;;">1,875.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">4</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">125,000</td><td style="text-align: right;;">12.5%</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;background-color: #92D050;;">625.00</td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">5</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;">130,000</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">6</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">7</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">8</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: center;;">Tier # 1</td><td style="text-align: center;;">Tier # 2</td><td style="text-align: center;;">Tier # 3</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">9</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style=";">Rate</td><td style="text-align: right;;">5.0%</td><td style="text-align: right;;">7.5%</td><td style="text-align: right;;">12.5%</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">10</td><td style=";">Goal</td><td style="text-align: right;;">100,000.00</td><td style=";">Tier from</td><td style="text-align: right;;">0</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">125,000.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">11</td><td style=";">Actual</td><td style="text-align: right;;">130,000.00</td><td style=";">Tier to</td><td style="text-align: right;;">100,000.00</td><td style="text-align: right;;">125,000.00</td><td style="text-align: right;;">130,000.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">12</td><td style=";">Commission</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;background-color: #92D050;;">$5,000.00</td><td style="text-align: right;background-color: #92D050;;">$1,875.00</td><td style="text-align: right;background-color: #92D050;;">$625.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">13</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">14</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;background-color: #92D050;;">$5,000.00</td><td style="text-align: right;background-color: #92D050;;">$1,875.00</td><td style="text-align: right;background-color: #92D050;;">$625.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr><tr ><td style="color: rgb(22,17,32);text-align: center;">15</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;;"></td><td style="text-align: right;background-color: #92D050;;">$5,000.00</td><td style="text-align: right;background-color: #92D050;;">$1,875.00</td><td style="text-align: right;background-color: #92D050;;">$625.00</td><td style="text-align: right;;"></td><td style="text-align: right;;"></td></tr></tbody></table><p style="width:1.2em;font-weight:bold;margin:0;padding:0.2em 0.6em 0.2em 0.5em;border: 1px solid rgb(187,187,187);border-top:none;text-align: center;background-color: rgb(218,231,245);color: rgb(22,17,32)">6b</p><br /><br /><table width="85%" cellpadding="2.5px" rules="all" style=";border: 2px solid black;border-collapse:collapse;padding: 0.4em;background-color: rgb(255,255,255)" ><tr><td style="padding:6px" ><b>Worksheet Formulas</b><table cellpadding="2.5px" width="100%" rules="all" style="border: 1px solid;text-align:center;background-color: rgb(255,255,255);border-collapse: collapse; border-color: rgb(187,187,187)"><thead><tr style=" background-color: rgb(218,231,245);color: rgb(22,17,32)"><th width="10px">Cell</th><th style="text-align:left;padding-left:5px;">Formula</th></tr></thead><tbody><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">C2</th><td style="text-align:left">=A2/B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D2</th><td style="text-align:left">=SUMPRODUCT(<font color="Blue">--(<font color="Red">A2>E2:E4</font>),A2-E2:E4,G2:G4</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G2</th><td style="text-align:left">=F2-N(<font color="Blue">F1</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H2</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$A$2-E2,E3-E2</font>)</font>)*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E3</th><td style="text-align:left">=B2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F3</th><td style="text-align:left">=1.5*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G3</th><td style="text-align:left">=F3-N(<font color="Blue">F2</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H3</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$A$2-E3,E4-E3</font>)</font>)*F3</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E4</th><td style="text-align:left">=B2*1.25</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F4</th><td style="text-align:left">=2.5*F2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">G4</th><td style="text-align:left">=F4-N(<font color="Blue">F3</font>)</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">H4</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$A$2-E4,E5-E4</font>)</font>)*F4</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E5</th><td style="text-align:left">=A2</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E10</th><td style="text-align:left">=D11</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F10</th><td style="text-align:left">=E11</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D11</th><td style="text-align:left">=B10</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E11</th><td style="text-align:left">=B10*1.25</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F11</th><td style="text-align:left">=B11</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D12</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$B$11-D10,D11-D10</font>)</font>)*D9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E12</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$B$11-E10,E11-E10</font>)</font>)*E9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F12</th><td style="text-align:left">=MAX(<font color="Blue">0,MIN(<font color="Red">$B$11-F10,F11-F10</font>)</font>)*F9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D14</th><td style="text-align:left">=(<font color="Blue">$B$11>D10</font>)*MIN(<font color="Blue">$B$11,D11-D10</font>)*D9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E14</th><td style="text-align:left">=(<font color="Blue">$B$11>E10</font>)*MIN(<font color="Blue">$B$11,E11-E10</font>)*E9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F14</th><td style="text-align:left">=(<font color="Blue">$B$11>F10</font>)*MIN(<font color="Blue">$B$11,F11-F10</font>)*F9</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">D15</th><td style="text-align:left">=(<font color="Blue">$B$11>0</font>)*MIN(<font color="Blue">$B$11,100000-0</font>)*0.05</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">E15</th><td style="text-align:left">=(<font color="Blue">$B$11>100000</font>)*MIN(<font color="Blue">$B$11,125000-100000</font>)*0.075</td></tr><tr><th width="10px" style=" background-color: rgb(218,231,245);color: rgb(22,17,32)">F15</th><td style="text-align:left">=(<font color="Blue">$B$11>125000</font>)*MIN(<font color="Blue">$B$11,B11-125000</font>)*0.125</td></tr></tbody></table></td></tr></table><br />
 

Watch MrExcel Video

Forum statistics

Threads
1,109,158
Messages
5,527,137
Members
409,749
Latest member
esmarques

This Week's Hot Topics

Top