TT Columbus.pdf

--- Page 1 ---
TT Columbus  
THEKEY 2024/2025 MONTHLY INCENTIVE STATEMENT  
      
      
Month  APR      
Division  East      
Region  Midwest      
Site  Columbus      
Incentive Plan  CSM/CGM      
General Manager (if 
applicable)  Alysce Craig      
Regional Director  Timothy Thomas      
      
Metric 1: Tier 1 Clients - Actual Performance measured vs Target    
      
Nov Target = October Actual + one Tier 1 Client      
Dec Target = October Actual + two Tier 1 Clients      
Future Month's Target will be Prior Month's Target +one Tier 1 Client     
      
Actual Performance  Opportunity - Total Keys Earned (including 1 
Initial Key)     
Exceed Target  2    
Meet Target  1    
Do Not Meet Target  0    
      
Performance and Keys Earned Calculations      
October Baseline  Target  Actual  Variance vs Target  Earned Keys   
16 22 13 -9 0.0

--- Page 2 ---
Metric 2: Billable Hours* - Actual Performance measured vs Target    
      
Nov Target = October Actual + 1%      
Dec Target = October Actual + 2%      
Future Month's Target will be Prior Month's Target +1%      
      
Actual Performance  Opportunity - Total Keys 
Earned (including 1 Initial 
Key)      
Exceed Target by 1%  2     
Within + / - 1% of Target  1     
Do Not Meet Target  0     
  
*Monthly Hours Targets are adjusted to normalize for monthly variation in weekends, holidays, and calendar days)   
Performance and Keys Earned Calculations      
October Baseline  Target  Actual  Variance vs Target  Earned Keys   
11,410  11,700  9,018  -22.92%  0.0

--- Page 3 ---
Metric 3: Caregiver Margin % - Actual Performance measured vs Baseline    
      
 Caregiver Margin Baseline is…    
  >= 50%  49.5%-49.9%  < 49.5%  Opportunity - Total 
Keys Earned 
(including 1 Initial 
Key)   
Actual Performance  Monthly Caregiver Margin 
is not less than 0.5% from 
baseline  Monthly 
Caregiver Margin 
is 50% or higher  Monthly Caregiver 
Margin is 50% or 
higher  2 
 
Monthly Caregiver Margin 
is 0.5%-1.0% below 
baseline  Monthly 
Caregiver Margin 
is not more than 
0.5% below 
baseline  Monthly Caregiver 
Margin is 49.5% -
49.9%  1.5 
 
Monthly Caregiver Margin 
is more than 1% below 
baseline  Monthly 
Caregiver Margin 
is 0.5%-1.0% 
below baseline  Monthly Caregiver 
Margin is 49.0% -
49.4%  1 
 
n/a Monthly 
Caregiver Margin 
is more than 1% 
below baseline  Monthly Caregiver 
Margin is 48.5% -
48.9%  0.5 
 
Monthly Caregiver Margin 
is 2% or more below 
baseline  n/a Monthly Caregiver 
Margin is 48.4% or 
lower  0 
 
      
Performance and Keys Earned Calculations   
Q3 Baseline  Actual  Variance vs 
Baseline  Earned Keys   
51.68%  50.16%  -1.52%  2.0

--- Page 4 ---
Metric 4: EBITDA % - Actual Performance measured vs Baseline    
      
 EBITDA Baseline is…    
  >= 30%  28.0%-29.9%  < 28.0%  Opportunity - Total 
Keys Earned 
(including 1 Initial 
Key)   
Actual Performance  Monthly EBITDA Margin is 
not less than 1.0% from 
baseline  Monthly EBITDA 
Margin is 30% or 
higher  Monthly EBITDA 
Margin is 30% or 
higher  2 
 
Monthly EBITDA Margin is 
1.0%-2.0% below baseline  Monthly EBITDA 
Margin is not 
more than 1.0% 
below baseline  Monthly EBITDA 
Margin is 28.0% -
29.9%  1.5 
 
Monthly EBITDA Margin is 
more than 2% below 
baseline  Monthly EBITDA 
Margin is 1.0% -
1.9% below 
baseline  Monthly EBITDA 
Margin is 27.0% -
27.9%  1 
 
n/a Monthly EBITDA 
Margin is more 
than 2% below 
baseline  Monthly EBITDA 
Margin is 25.0% -
26.9%  0.5 
 
Monthly EBITDA Margin is 
3% or more below baseline  n/a Monthly EBITDA 
Margin is 24.9% or 
lower  0 
 
      
Performance and Keys Earned Calculations   
Q3 Baseline  Actual  Variance vs 
Baseline  Earned Keys   
22.49%  21.80%  -0.69%  0.0

--- Page 5 ---
Metric 5: Five -Star Non -Employee Google Reviews - Actual Performance measured vs Target    
      
Nov Target = One 5 -Star 
Review       
Dec Target = Two 5 -Star 
Reviews       
Future Month's Target will be Prior Month's Target + one 5 -Star Review     
      
Actual Performance  Opportunity - Total Keys 
Earned (including 1 Initial 
Key)      
Exceed Target  2     
Meet Target  1     
Do Not Meet Target  0     
      
Performance and Keys Earned Calculations      
Target  Actual  Variance vs Target  Earned Keys   
6 7 1 2.0

--- Page 6 ---
TOTAL KEYS EARNED AND TOTAL BONUS CALCULATION    
      
Tier 1 Clients  Billable Hours  Caregiver Margin 
% EBITDA %  5-Star Non-Employee 
Google Reviews  TOTAL KEYS 
EARNED  
0.0 0.0 2.0 0.0 2.0 4.0 
      
 
 
 KEYS 
EARNED  0 - 0.5  1 - 1.5  2 - 2.5  3 - 3.5  4 - 4.5  5 - 5.5  6 - 6.5  7 - 7.5  8 - 8.5  9 - 9.5  10 
CSM, CGM  TOTAL 
BONUS 
EARNED  0 $100  $200  $300  $400  $1,000  $1,250  $1,500  $2,000  $2,500  $3,000  
             
      TOTAL BONUS TO 
BE PAID       
      $400