ALOK

AGRAWAL
SECTION - C

0.458333333333333

MillCode
TM1
TM1
TM1
TM1
TM1
TM1
TM2
TM2
TM2
TM2
TM2
TM3
TM3
TM3
TM3
TM4
TM4
TM4
TM4
TM4

MemberCode
ABC
DEF
XYZ
PPP
BBB
AAA
CCC
DDD
MMM
NNN
ACC
CCD
BBC
CDE
GGF
FFH
HHF
TTF
TTR
VVT

StartTime
0.267361111111111
0.295138888888889
0.333333333333333
0.496527777777778
0.5625
0.677083333333333
0.3125
0.397222222222222
0.434027777777778
0.491666666666667
0.734722222222222
0.315972222222222
0.397222222222222
0.435416666666667
0.486111111111111
0.319444444444444
0.397222222222222
0.434027777777778
0.491666666666667
0.734722222222222

Mntinvls
0.25
0.291666666666667
0.375
0.416666666666667
0.458333333333333
0.5
0.541666666666667
0.583333333333333
0.625
0.666666666666667
0.708333333333333

=J26
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)

0.25
0.291666666666667
0.375
0.416666666666667
0.458333333333333
0.5
0.541666666666667
0.583333333333333
0.625
0.666666666666667
0.708333333333333

Min Overlop we have is :

=TIME(HOUR($D$2) + 1, MINUTE($D$2),0)

EndTime
0.284722222222222
0.302083333333333
0.361111111111111
0.520833333333333
0.583333333333333
0.6875
0.334722222222222
0.419444444444444
0.459027777777778
0.529861111111111
0.74375
0.334722222222222
0.420833333333333
0.459027777777778
0.529861111111111
0.334722222222222
0.419444444444444
0.459027777777778
0.529861111111111
0.74375

Distance(KM)
3
1
3.25
4
4.2
1.5
4
5
4.8
7
1.8
3.5
5
5.6
7
2.5
4
3.8
6
1.1

Duration(min)
=(E6-D6)*24*60
=(E7-D7)*24*60
=(E8-D8)*24*60
=(E9-D9)*24*60
=(E10-D10)*24*60
=(E11-D11)*24*60
=(E12-D12)*24*60
=(E13-D13)*24*60
=(E14-D14)*24*60
=(E15-D15)*24*60
=(E16-D16)*24*60
=(E17-D17)*24*60
=(E18-D18)*24*60
=(E19-D19)*24*60
=(E20-D20)*24*60
=(E21-D21)*24*60
=(E22-D22)*24*60
=(E23-D23)*24*60
=(E24-D24)*24*60
=(E25-D25)*24*60

Totverlp
=J26
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)
=TABLE(,D2)

=+MIN(E32:E42)

MaintS
=TIME(HOUR(INDEX(D32:D42,MATCH(E45,E32:E42,0))),0,0)

Avg hrs in a day

Speed (Km/hr)
=F6*60/G6
=F7*60/G7
=F8*60/G8
=F9*60/G9
=F10*60/G10
=F11*60/G11
=F12*60/G12
=F13*60/G13
=F14*60/G14
=F15*60/G15
=F16*60/G16
=F17*60/G17
=F18*60/G18
=F19*60/G19
=F20*60/G20
=F21*60/G21
=F22*60/G22
=F23*60/G23
=F24*60/G24
=F25*60/G25

MaintE
=TIME(HOUR(G32) + 1, 0,0)

11

Overlap?
= OR( AND(D6 > $D$2, D6 < $E$2, E6 > $E$2), AND(D6 < $D$2, E6 > $D$2),AND(D6 >= $D$2, E6 <= $E$2))
= OR( AND(D7 > $D$2, D7 < $E$2, E7 > $E$2), AND(D7 < $D$2, E7 > $D$2),AND(D7 >= $D$2, E7 <= $E$2))
= OR( AND(D8 > $D$2, D8 < $E$2, E8 > $E$2), AND(D8 < $D$2, E8 > $D$2),AND(D8 >= $D$2, E8 <= $E$2))
= OR( AND(D9 > $D$2, D9 < $E$2, E9 > $E$2), AND(D9 < $D$2, E9 > $D$2),AND(D9 >= $D$2, E9 <= $E$2))
= OR( AND(D10 > $D$2, D10 < $E$2, E10 > $E$2), AND(D10 < $D$2, E10 > $D$2),AND(D10 >= $D$2, E10 <= $E$2))
= OR( AND(D11 > $D$2, D11 < $E$2, E11 > $E$2), AND(D11 < $D$2, E11 > $D$2),AND(D11 >= $D$2, E11 <= $E$2))
= OR( AND(D12 > $D$2, D12 < $E$2, E12 > $E$2), AND(D12 < $D$2, E12 > $D$2),AND(D12 >= $D$2, E12 <= $E$2))
= OR( AND(D13 > $D$2, D13 < $E$2, E13 > $E$2), AND(D13 < $D$2, E13 > $D$2),AND(D13 >= $D$2, E13 <= $E$2))
= OR( AND(D14 > $D$2, D14 < $E$2, E14 > $E$2), AND(D14 < $D$2, E14 > $D$2),AND(D14 >= $D$2, E14 <= $E$2))
= OR( AND(D15 > $D$2, D15 < $E$2, E15 > $E$2), AND(D15 < $D$2, E15 > $D$2),AND(D15 >= $D$2, E15 <= $E$2))
= OR( AND(D16 > $D$2, D16 < $E$2, E16 > $E$2), AND(D16 < $D$2, E16 > $D$2),AND(D16 >= $D$2, E16 <= $E$2))
= OR( AND(D17 > $D$2, D17 < $E$2, E17 > $E$2), AND(D17 < $D$2, E17 > $D$2),AND(D17 >= $D$2, E17 <= $E$2))
= OR( AND(D18 > $D$2, D18 < $E$2, E18 > $E$2), AND(D18 < $D$2, E18 > $D$2),AND(D18 >= $D$2, E18 <= $E$2))
= OR( AND(D19 > $D$2, D19 < $E$2, E19 > $E$2), AND(D19 < $D$2, E19 > $D$2),AND(D19 >= $D$2, E19 <= $E$2))
= OR( AND(D20 > $D$2, D20 < $E$2, E20 > $E$2), AND(D20 < $D$2, E20 > $D$2),AND(D20 >= $D$2, E20 <= $E$2))
= OR( AND(D21 > $D$2, D21 < $E$2, E21 > $E$2), AND(D21 < $D$2, E21 > $D$2),AND(D21 >= $D$2, E21 <= $E$2))
= OR( AND(D22 > $D$2, D22 < $E$2, E22 > $E$2), AND(D22 < $D$2, E22 > $D$2),AND(D22 >= $D$2, E22 <= $E$2))
= OR( AND(D23 > $D$2, D23 < $E$2, E23 > $E$2), AND(D23 < $D$2, E23 > $D$2),AND(D23 >= $D$2, E23 <= $E$2))
= OR( AND(D24 > $D$2, D24 < $E$2, E24 > $E$2), AND(D24 < $D$2, E24 > $D$2),AND(D24 >= $D$2, E24 <= $E$2))
= OR( AND(D25 > $D$2, D25 < $E$2, E25 > $E$2), AND(D25 < $D$2, E25 > $D$2),AND(D25 >= $D$2, E25 <= $E$2))
Total:

Maintanence

20000

Extentof Overlap
Cost
=IF(I6,IF(AND(D6 < $D$2, E6 > $D$2),(E6 -$D$2)*24*60,IF(AND(D6
=G6*$L$31
>= $D$2, E6 <= $E$2),G6,($E$2 - D6)*24*60)),0)
=IF(I7,IF(AND(D7 < $D$2, E7 > $D$2),(E7 -$D$2)*24*60,IF(AND(D7
=G7*$L$31
>= $D$2, E7 <= $E$2),G7,($E$2 - D7)*24*60)),0)
=IF(I8,IF(AND(D8 < $D$2, E8 > $D$2),(E8 -$D$2)*24*60,IF(AND(D8
=G8*$L$31
>= $D$2, E8 <= $E$2),G8,($E$2 - D8)*24*60)),0)
=IF(I9,IF(AND(D9 < $D$2, E9 > $D$2),(E9 -$D$2)*24*60,IF(AND(D9
=G9*$L$31
>= $D$2, E9 <= $E$2),G9,($E$2 - D9)*24*60)),0)
=IF(I10,IF(AND(D10 < $D$2, E10 > $D$2),(E10
=G10*$L$31
-$D$2)*24*60,IF(AND(D10 >= $D$2, E10 <= $E$2),G10,($E$2 - D10)*24*60)),0)
=IF(I11,IF(AND(D11 < $D$2, E11 > $D$2),(E11
=G11*$L$31
-$D$2)*24*60,IF(AND(D11 >= $D$2, E11 <= $E$2),G11,($E$2 - D11)*24*60)),0)
=IF(I12,IF(AND(D12 < $D$2, E12 > $D$2),(E12
=G12*$L$31
-$D$2)*24*60,IF(AND(D12 >= $D$2, E12 <= $E$2),G12,($E$2 - D12)*24*60)),0)
=IF(I13,IF(AND(D13 < $D$2, E13 > $D$2),(E13
=G13*$L$31
-$D$2)*24*60,IF(AND(D13 >= $D$2, E13 <= $E$2),G13,($E$2 - D13)*24*60)),0)
=IF(I14,IF(AND(D14 < $D$2, E14 > $D$2),(E14
=G14*$L$31
-$D$2)*24*60,IF(AND(D14 >= $D$2, E14 <= $E$2),G14,($E$2 - D14)*24*60)),0)
=IF(I15,IF(AND(D15 < $D$2, E15 > $D$2),(E15
=G15*$L$31
-$D$2)*24*60,IF(AND(D15 >= $D$2, E15 <= $E$2),G15,($E$2 - D15)*24*60)),0)
=IF(I16,IF(AND(D16 < $D$2, E16 > $D$2),(E16
=G16*$L$31
-$D$2)*24*60,IF(AND(D16 >= $D$2, E16 <= $E$2),G16,($E$2 - D16)*24*60)),0)
=IF(I17,IF(AND(D17 < $D$2, E17 > $D$2),(E17
=G17*$L$31
-$D$2)*24*60,IF(AND(D17 >= $D$2, E17 <= $E$2),G17,($E$2 - D17)*24*60)),0)
=IF(I18,IF(AND(D18 < $D$2, E18 > $D$2),(E18
=G18*$L$31
-$D$2)*24*60,IF(AND(D18 >= $D$2, E18 <= $E$2),G18,($E$2 - D18)*24*60)),0)
=IF(I19,IF(AND(D19 < $D$2, E19 > $D$2),(E19
=G19*$L$31
-$D$2)*24*60,IF(AND(D19 >= $D$2, E19 <= $E$2),G19,($E$2 - D19)*24*60)),0)
=IF(I20,IF(AND(D20 < $D$2, E20 > $D$2),(E20
=G20*$L$31
-$D$2)*24*60,IF(AND(D20 >= $D$2, E20 <= $E$2),G20,($E$2 - D20)*24*60)),0)
=IF(I21,IF(AND(D21 < $D$2, E21 > $D$2),(E21
=G21*$L$31
-$D$2)*24*60,IF(AND(D21 >= $D$2, E21 <= $E$2),G21,($E$2 - D21)*24*60)),0)
=IF(I22,IF(AND(D22 < $D$2, E22 > $D$2),(E22
=G22*$L$31
-$D$2)*24*60,IF(AND(D22 >= $D$2, E22 <= $E$2),G22,($E$2 - D22)*24*60)),0)
=IF(I23,IF(AND(D23 < $D$2, E23 > $D$2),(E23
=G23*$L$31
-$D$2)*24*60,IF(AND(D23 >= $D$2, E23 <= $E$2),G23,($E$2 - D23)*24*60)),0)
=IF(I24,IF(AND(D24 < $D$2, E24 > $D$2),(E24
=G24*$L$31
-$D$2)*24*60,IF(AND(D24 >= $D$2, E24 <= $E$2),G24,($E$2 - D24)*24*60)),0)
=IF(I25,IF(AND(D25 < $D$2, E25 > $D$2),(E25
=G25*$L$31
-$D$2)*24*60,IF(AND(D25 >= $D$2, E25 <= $E$2),G25,($E$2 - D25)*24*60)),0)
=SUM(J6:J25)

TC of gym operation per year

Charges per min consumption

=K2/365 + O14*S2*S3
=L30/N14

Consumption per hour

Electricity Charges per unit
Millcode
TM1
MillCode
TM1
TM2
TM3
TM4
Overall

MillCode
TM1
TM2
TM3
TM4

XX
YY
=AND($M$6 = B6, HOUR(D6) < 12) =AND($M$6 = B6, HOUR(D6) >= 12)
TDurnMin
TDurnHrs
=DSUM($B$5:$J$25,$G$5,$M$5:$M$6)
=N9/60
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=SUM(N10:N13)
=SUM(O10:O13)

Utlzn
=O9*100/$I$2
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=AVERAGE(P10:P13)

NoinAM
NoinPM
=DCOUNT($B$5:$H$25,3,$N$5:$N$6)
=DCOUNT($B$5:$H$25,3,$O$5:$O$6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)

3
6

AvgSpd
=DSUM($B$5:$J$25,$F$5,$M$5:$M$6)*60/N9
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=TABLE(,M6)
=AVERAGE(Q10:Q13)