Excel Workbook | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|
B | C | D | E | F | G | H | I | |||
9 | Site Description/Application | Tree Pits (V.O/T) | Material Type | General | ||||||
10 | Complexity of Work | 1 - wide areas over 3m - SINGLE COLOUR | ||||||||
11 | Number of colours | 1 colour | 40m/hour | Click here to see table | ||||||
12 | Area | 100 | m | Please enter number of tree pits. | ||||||
13 | Nominal Stone Size | 10 | mm | |||||||
14 | Depth | 40 | Click here to see table | |||||||
15 | No of DIY Kits | 533 | Kits | |||||||
16 | Coverage (m2 per kit) | 0.2 | 0 | |||||||
17 | No of Tree Pits | |||||||||
18 | Distance to Site | #N/A | miles to site | |||||||
19 | Total Laying Hours | 2.50 | hours | |||||||
20 | Travelling Hours | #N/A | hours | |||||||
21 | Total No. of Days | #N/A | #N/A | |||||||
22 | Aggregate Tonnage | 8.000 | tonne | Approx no of resin Tubs | 94 | |||||
23 | Resin Tonnage | 0.560 | tonne | No of Pallets | 9 | |||||
24 | Delivery by | Rigid - HIAB (0-10 tonnes) | Click here to see table | |||||||
25 | Total Costs | Cost per m | ||||||||
26 | Haulage to Site | 10 | #N/A | 1.64 | /m | |||||
27 | Haulage to Warehouse | 11 | 230.00 | 2.30 | /m | |||||
28 | Sub Contractor Labour | 700.00 | Sub Contractor price | 7.00 | /m | |||||
29 | Installation Labour | 12 | FALSE | 4 Men Required | - | /m | Click here to see table | |||
30 | Quality Assurance Site Visit | - | 1 visit | 112.00 | ||||||
31 | Accomodation & Meals | 12 | #N/A | #N/A | /m | |||||
32 | Wearing Course Costs | 6/7 | 4,000.00 | 40.00 | /m | |||||
Item 1 |
Cell Formulas | ||
---|---|---|
Range | Formula | |
F11 | =((IF(E10="1 - wide areas over 3m - SINGLE COLOUR",'Fixed Settings'!C16,IF(E10="2 - Continuous pathways 1.2 to 3.0m wide - SINGLE COLOUR",'Fixed Settings'!C18,IF(E10="3 - Continuous paths 0.5 to 1.2m wide & separate areas of 5-20 m² avg panel size - SINGLE COLOUR",'Fixed Settings'!C20,(IF(E10="4 - Indiviual Tree Pits - SINGLE COLOUR",'Fixed Settings'!C22,IF(E10="5 - Internal Flooring & covered areas - SINGLE COLOUR",'Fixed Settings'!C24,VLOOKUP(E11,'Fixed Settings'!B26:C30,2))))))))) | |
F16 | =IF(E7="DIY Kits",CONCATENATE("This will cover ",E15*E16,"m2 at ",E14,"mm depth"),) | |
F21 | =ROUNDUP(E12/E21,0) | |
F29 | =VLOOKUP(E10,'Item 1'!A233:N238,'Item 1'!G230) | |
F30 | =IF(E12<501,B348,IF(E12<1001,C348,IF(E12<1501,D348,IF(E12<2001,F348,IF(E12<2501,G348,IF(E12<3001,H348,IF(E12<3501,I348,IF(E12<4001,J348,IF(E12<4501,K348,IF(E12<5001,L348)))))))))) | |
G12 | =IF(E7="DIY Kits","When pricing for DIY Kits: If pricing by Area, enter area and depth as normal, and the No of its required will be shown. If pricing by the kit, enter Depth and No of Kits. The coverage will be shown",IF(E9="Tree Pits (V.O/T)","Please enter number of tree pits.",)) | |
G26 | =VLOOKUP(E14,A350:F361,3,FALSE) | |
G27 | =VLOOKUP(E14,A350:F361,4,FALSE) | |
G28 | =IF(E12<100,0,7) | |
G29 | =E29/$E$12 | |
G31 | =E31/$E$12 | |
G32 | =IF(H9="Spectrum",IF(E14=12,IF(E12>46,'Item 1'!C296,'Item 1'!C295),IF(E14=16,IF(E12>34,'Item 1'!F296,'Item 1'!F295),IF(E12>30,'Item 1'!H296,'Item 1'!H295))),VLOOKUP(E14,'Item 1'!B250:H292,I257)) | |
E15 | =(1/15*E14)*E12*2 | |
E16 | =ROUND((16/E14)*0.5,1) | |
E18 | =Distances!J9 | |
E19 | =E12/F11 | |
E20 | =('Fixed Settings'!C33*2) | |
E21 | =ROUNDUP(IF(E19<5.9,1,E19/6)+(IF(E18>250,1,0)),0) | |
E22 | =E12/500*E14 | |
E23 | =0.07*E22 | |
E26 | =IF(E24=0,,IF(K203=I200,"Check Price",IF(OR(E24="Network - Tail-lift Next Day",E24="Network - Tail-lift 2-3 Days",E24="Network - Tail-lift 9am",E24="Network - Tail-lift 10am",E24="Network - Tail-lift am",E24="Network - Tail-lift Timed"),VLOOKUP(K203,B203:I210,K204+1)*H23,VLOOKUP(E213,B213:C228,2)*(IF(E24=B201,G214,G213))))) | |
E27 | =E12*G27 | |
E28 | =SUM(E12*G28) | |
E29 | =IF(AND(E12>1,E12<100)=TRUE,(((F29-1)*190+240)*E21)*1.15) | |
E30 | =INT(E12/500)*112 | |
E31 | =IF(AND(E12>1,E12<100,E21<>1),'Fixed Settings'!C36*F29*(E21-1)) | |
E32 | =G32*E12 | |
H22 | =ROUNDUP((E23*1000)/6,0) | |
H23 | =(ROUNDUP(E22,0)+(ROUNDUP(E23,0))) |
I need cell G28 to do exactly what it does now but, if I change the drop down box in cell E9 to the treepit option G28 multiplies by 2. Any of the other options it still uses the sum currently in G28.
Thanks