Copy of Pboro A - AFP 2623409 BORIS DETAILED COST BREAKDOWN.xlsx | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
A | B | C | D | E | F | G | H | I | L | M | N | O | P | |||||
5 | Installation Date | Seal ID | Fire Rating | Level | Location | Seal Type | X | Y | Penetrating Service | SOR | Working Through Grid + 0.5 Uplift | Identical seals | Total Cost | |||||
6 | 30 Sep 2022 | BD-0231 | Working Through Grid - 60 min | 6 | 74 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | £19.20 | ||||||
7 | 30 Sep 2022 | BD-0230 | Working Through Grid - 60 min | 6 | 74 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | 1 | £38.40 | 3 | ||||
8 | 30 Sep 2022 | BD-0229 | Working Through Grid - 60 min | 6 | 74 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | 2 | £57.60 | 4.5 | ||||
9 | 30 Sep 2022 | BD-0228 | Working Through Grid - 60 min | 6 | 74 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | 3 | £76.80 | 6 | ||||
10 | 30 Sep 2022 | BD-0227 | Working Through Grid - 60 min | 6 | 74 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | 4 | £96.00 | 7.5 | ||||
11 | 30 Sep 2022 | jt-0185 | Working Through Grid - 60 min | Level 6 | 70 | Mastic Only Penetration | 50 | 50 | Cable | £12.80 | £6.40 | 5 | £115.20 | 9 | ||||
Sheet1 |
Cell Formulas | ||
---|---|---|
Range | Formula | |
L6:L11 | L6 | =IF(OR(C6={"Working Through Grid - 60 min","Working Through Grid - 30 min","Working Through Grid - 120 min"}),IF(OR(N6={1,2,3,4,5}),O6/P6,O6/1.5),O6) |
M6:M11 | M6 | =IFS(OR(C6="Working Through Grid - 60 min",C6="Working Through Grid - 30 min",C6="Working Through Grid - 120 min"),L6/2,OR(C6="60 Min",C6="30 Min",C6="Air Seal",C6="120 Min",C6="90 Min",C6="Acoustic Seal"),"") |
Cells with Conditional Formatting | ||||
---|---|---|---|---|
Cell | Condition | Cell Format | Stop If True | |
N1:N4,N6:N1048576 | Cell Value | >=1 | text | NO |
N1:N4,N6:N1048576 | Cell Value | >1 | text | NO |