{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Sheet1","Sheet2","Sheet3","Sheet4","STOCK POINT PRICE"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":2,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":63,"n_cols":37,"rows_kept":63,"cut":false,"hidden":false,"merged":[[0,1,0,26],[1,1,1,26],[2,1,2,26],[3,1,3,26],[4,1,4,26],[5,1,5,26],[7,32,7,36],[7,2,7,6],[7,7,7,11],[7,12,7,16],[7,17,7,21],[7,22,7,26],[7,27,7,31]]}
[null,"UNITED BROTHERS"]
[null,"CONSIGNMENT STOCKIST OF GAIL (INDIA) LTD"]
[null,"301,HERITAGE PLAZA, R.S.MAHARAJ MARG,( TELI GALLI CROSS LANE), ANDHERI (E), MUMBAI - 400 069"]
[null," TEL:  26844612(4 LINES) FAX: 26822914  E-MAIL:,info@unibrothers.com , prashant@unibrothers.com , jyoti@unibrothers.com"]
[null,"EX-WORKS PRICE OF HDPE \"G-LEX / G-LENE \" W.E.F. 3RD  APRIL 2014"]
[]
[null,null,"Freight",null,2048.77,null,null,"Freight",null,2061.17,null,null,"Freight",null,2537.23,null,null,"Freight",null,1959.23,null,null,"Freight",null,1624.98,null,null,"Freight",null,2247.23,null,null,"           Freight  2833.73"]
[null,null,"DAMAN",null,null,null,null,"SILVASSA",null,null,null,null,"MUMBAI/BHIWANDI/THANE",null,null,null,null,"JALGAON",null,null,null,null,"NAGPUR",null,null,null,null,"AURANGABAD",null,null,null,null,"SOLAPUR"]
[null,null,"BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC",null,"EXCISE","EX-WKS","BASIC","DISC",null,"EXCISE","EX-WKS"]
[null,"BM"]
[null,"B52A003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":106900},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,3,0))","v":2327.4295343999997},{"$f":"(C11-D11-E11)*12.36%","v":12801.569709548159},{"$f":"C11-D11-E11+F11","v":116374.14017514816},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":106900},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,4,0))","v":2327.4295343999997},{"$f":"(H11-I11-J11)*12.36%","v":12801.569709548159},{"$f":"H11-I11-J11+K11","v":116374.14017514816},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106260},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,5,0))","v":2313.3638601599996},{"$f":"(M11-N11-O11)*12.36%","v":12724.204226884223},{"$f":"M11-N11-O11+P11","v":115670.84036672422},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107290},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,6,0))","v":2336.0008046400003},{"$f":"(R11-S11-T11)*12.36%","v":12848.714300546495},{"$f":"R11-S11-T11+U11","v":116802.71349590649},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":108340},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,7,0))","v":2359.0773014399997},{"$f":"(W11-X11-Y11)*12.36%","v":12975.642045542014},{"$f":"W11-X11-Y11+Z11","v":117956.56474410201},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":106910},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,8,0))","v":2327.6493105599998},{"$f":"(AB11-AC11-AD11)*12.36%","v":12802.778545214784},{"$f":"AB11-AC11-AD11+AE11","v":116385.12923465479},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B11,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106280},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B11,[1]LD!$D$2:$AE$90,9,0))","v":2313.8034124799997},{"$f":"(AG11-AH11-AI11)*12.36%","v":12726.621898217471},{"$f":"AG11-AH11-AI11+AJ11","v":115692.81848573747}]
[null,"B63A003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":106900},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,3,0))","v":2327.4295343999997},{"$f":"(C12-D12-E12)*12.36%","v":12801.569709548159},{"$f":"C12-D12-E12+F12","v":116374.14017514816},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":106900},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,4,0))","v":2327.4295343999997},{"$f":"(H12-I12-J12)*12.36%","v":12801.569709548159},{"$f":"H12-I12-J12+K12","v":116374.14017514816},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106260},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,5,0))","v":2313.3638601599996},{"$f":"(M12-N12-O12)*12.36%","v":12724.204226884223},{"$f":"M12-N12-O12+P12","v":115670.84036672422},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107290},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,6,0))","v":2336.0008046400003},{"$f":"(R12-S12-T12)*12.36%","v":12848.714300546495},{"$f":"R12-S12-T12+U12","v":116802.71349590649},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":108340},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,7,0))","v":2359.0773014399997},{"$f":"(W12-X12-Y12)*12.36%","v":12975.642045542014},{"$f":"W12-X12-Y12+Z12","v":117956.56474410201},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":106910},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,8,0))","v":2327.6493105599998},{"$f":"(AB12-AC12-AD12)*12.36%","v":12802.778545214784},{"$f":"AB12-AC12-AD12+AE12","v":116385.12923465479},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B12,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106280},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B12,[1]LD!$D$2:$AE$90,9,0))","v":2313.8034124799997},{"$f":"(AG12-AH12-AI12)*12.36%","v":12726.621898217471},{"$f":"AG12-AH12-AI12+AJ12","v":115692.81848573747}]
[null,"B55HM0003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":110850},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,3,0))","v":2414.2411176000001},{"$f":"(C13-D13-E13)*12.36%","v":13279.059797864638},{"$f":"C13-D13-E13+F13","v":120714.81868026464},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":110860},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,4,0))","v":2414.4608937600001},{"$f":"(H13-I13-J13)*12.36%","v":13280.268633531263},{"$f":"H13-I13-J13+K13","v":120725.80773977126},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":110270},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,5,0))","v":2401.4941003200001},{"$f":"(M13-N13-O13)*12.36%","v":13208.947329200446},{"$f":"M13-N13-O13+P13","v":120077.45322888043},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":111300},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,6,0))","v":2424.1310447999999},{"$f":"(R13-S13-T13)*12.36%","v":13333.457402862719},{"$f":"R13-S13-T13+U13","v":121209.32635806272},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":112440},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,7,0))","v":2449.1855270400001},{"$f":"(W13-X13-Y13)*12.36%","v":13471.264668857855},{"$f":"W13-X13-Y13+Z13","v":122462.07914181786},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":110910},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,8,0))","v":2415.5597745599998},{"$f":"(AB13-AC13-AD13)*12.36%","v":13286.312811864384},{"$f":"AB13-AC13-AD13+AE13","v":120780.75303730438},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B13,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":110390},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B13,[1]LD!$D$2:$AE$90,9,0))","v":2404.1314142400001},{"$f":"(AG13-AH13-AI13)*12.36%","v":13223.453357199936},{"$f":"AG13-AH13-AI13+AJ13","v":120209.32194295994}]
[null,"B53EA0035A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B14,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107400},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B14,[1]LD!$D$2:$AE$90,3,0))","v":2338.4183423999998},{"$f":"(C14-D14-E14)*12.36%","v":12862.011492879359},{"$f":"C14-D14-E14+F14","v":116923.59315047937},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B14,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107400},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B14,[1]LD!$D$2:$AE$90,4,0))","v":2338.4183423999998},{"$f":"(H14-I14-J14)*12.36%","v":12862.011492879359},{"$f":"H14-I14-J14+K14","v":116923.59315047937},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B14,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106760}]
[null,"CABLE-INSUL"]
[null,"C43D006A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":104855},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,3,0))","v":2282.4853096799998},{"$f":"(C16-D16-E16)*12.36%","v":12554.362815723553},{"$f":"C16-D16-E16+F16","v":114126.87750604356},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":104855},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,4,0))","v":2282.4853096799998},{"$f":"(H16-I16-J16)*12.36%","v":12554.362815723553},{"$f":"H16-I16-J16+K16","v":114126.87750604356},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":104237.5},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,5,0))","v":2268.9141317999997},{"$f":"(M16-N16-O16)*12.36%","v":12479.717213309519},{"$f":"M16-N16-O16+P16","v":113448.30308150951},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":105273},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,6,0))","v":2291.6719531679996},{"$f":"(R16-S16-T16)*12.36%","v":12604.892146588434},{"$f":"R16-S16-T16+U16","v":114586.22019342043},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":106365.5},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,7,0))","v":2315.6824986479996},{"$f":"(W16-X16-Y16)*12.36%","v":12736.957443167104},{"$f":"W16-X16-Y16+Z16","v":115786.7749445191},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":104921.5},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,8,0))","v":2283.9468211439998},{"$f":"(AB16-AC16-AD16)*12.36%","v":12562.401572906601},{"$f":"AB16-AC16-AD16+AE16","v":114199.95475176261},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B16,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":104313.5},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B16,[1]LD!$D$2:$AE$90,9,0))","v":2270.5844306159997},{"$f":"(AG16-AH16-AI16)*12.36%","v":12488.904364375861},{"$f":"AG16-AH16-AI16+AJ16","v":113531.81993375986}]
[]
[null,"SHETG"]
[null,"E45A003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":105950},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,3,0))","v":2306.5507991999998},{"$f":"(C19-D19-E19)*12.36%","v":12686.730321218878},{"$f":"C19-D19-E19+F19","v":115330.17952201888},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":105950},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,4,0))","v":2306.5507991999998},{"$f":"(H19-I19-J19)*12.36%","v":12686.730321218878},{"$f":"H19-I19-J19+K19","v":115330.17952201888},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":105290},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,5,0))","v":2292.04557264},{"$f":"(M19-N19-O19)*12.36%","v":12606.947167221695},{"$f":"M19-N19-O19+P19","v":114604.90159458169},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":106390},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,6,0))","v":2316.2209502399996},{"$f":"(R19-S19-T19)*12.36%","v":12739.919090550336},{"$f":"R19-S19-T19+U19","v":115813.69814031034},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":107530},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,7,0))","v":2341.2754324799994},{"$f":"(W19-X19-Y19)*12.36%","v":12877.72635654547},{"$f":"W19-X19-Y19+Z19","v":117066.45092406546},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":106020},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,8,0))","v":2308.0892323199996},{"$f":"(AB19-AC19-AD19)*12.36%","v":12695.192170885248},{"$f":"AB19-AC19-AD19+AE19","v":115407.10293856525},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B19,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":105380},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B19,[1]LD!$D$2:$AE$90,9,0))","v":2294.0235580799999},{"$f":"(AG19-AH19-AI19)*12.36%","v":12617.826688221312},{"$f":"AG19-AH19-AI19+AJ19","v":114703.80313014131}]
[null,"E45A003OG"]
[null,"EXTR "]
[null,"E52A003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107620},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,3,0))","v":2343.2534179200002},{"$f":"(C22-D22-E22)*12.36%","v":12888.605877545087},{"$f":"C22-D22-E22+F22","v":117165.35245962508},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107620},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,4,0))","v":2343.2534179200002},{"$f":"(H22-I22-J22)*12.36%","v":12888.605877545087},{"$f":"H22-I22-J22+K22","v":117165.35245962508},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106960},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,5,0))","v":2328.7481913599995},{"$f":"(M22-N22-O22)*12.36%","v":12808.822723547903},{"$f":"M22-N22-O22+P22","v":116440.07453218789},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":108060},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,6,0))","v":2352.9235689599996},{"$f":"(R22-S22-T22)*12.36%","v":12941.794646876542},{"$f":"R22-S22-T22+U22","v":117648.87107791654},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":109200},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,7,0))","v":2377.9780511999998},{"$f":"(W22-X22-Y22)*12.36%","v":13079.601912871678},{"$f":"W22-X22-Y22+Z22","v":118901.62386167167},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107680},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,8,0))","v":2344.5720748799995},{"$f":"(AB22-AC22-AD22)*12.36%","v":12895.858891544831},{"$f":"AB22-AC22-AD22+AE22","v":117231.28681666484},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B22,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":107050},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B22,[1]LD!$D$2:$AE$90,9,0))","v":2330.7261767999998},{"$f":"(AG22-AH22-AI22)*12.36%","v":12819.702244547518},{"$f":"AG22-AH22-AI22+AJ22","v":116538.97606774751}]
[null,"E52A003OG"]
[null,"E52U003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":111400},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,3,0))","v":2371.3847664},{"$f":"(C24-D24-E24)*12.36%","v":13352.336842872957},{"$f":"C24-D24-E24+F24","v":121380.95207647295},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":111400},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,4,0))","v":2371.3847664},{"$f":"(H24-I24-J24)*12.36%","v":13352.336842872957},{"$f":"H24-I24-J24+K24","v":121380.95207647295},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":110740},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,5,0))","v":2356.8795398400002},{"$f":"(M24-N24-O24)*12.36%","v":13272.553688875774},{"$f":"M24-N24-O24+P24","v":120655.67414903578},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":111840},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,6,0))","v":2381.0549174400003},{"$f":"(R24-S24-T24)*12.36%","v":13405.525612204416},{"$f":"R24-S24-T24+U24","v":121864.47069476443},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":112980},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,7,0))","v":2406.10939968},{"$f":"(W24-X24-Y24)*12.36%","v":13543.33287819955},{"$f":"W24-X24-Y24+Z24","v":123117.22347851955},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":111460},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,8,0))","v":2372.7034233599993},{"$f":"(AB24-AC24-AD24)*12.36%","v":13359.589856872703},{"$f":"AB24-AC24-AD24+AE24","v":121446.8864335127},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B24,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":110830},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B24,[1]LD!$D$2:$AE$90,9,0))","v":2358.8575252799997},{"$f":"(AG24-AH24-AI24)*12.36%","v":13283.433209875391},{"$f":"AG24-AH24-AI24+AJ24","v":120754.5756845954}]
[null,"E52U003OG"]
[null,"HM FILM"]
[null,"F55HM0003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":106400},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,3,0))","v":2316.4407264000001},{"$f":"(C27-D27-E27)*12.36%","v":12741.127926216959},{"$f":"C27-D27-E27+F27","v":115824.68719981695},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":106910},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,4,0))","v":2327.6493105599998},{"$f":"(H27-I27-J27)*12.36%","v":12802.778545214784},{"$f":"H27-I27-J27+K27","v":116385.12923465479},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106320},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,5,0))","v":2314.6825171199998},{"$f":"(M27-N27-O27)*12.36%","v":12731.457240883967},{"$f":"M27-N27-O27+P27","v":115736.77472376396},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107350},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,6,0))","v":2337.3194615999996},{"$f":"(R27-S27-T27)*12.36%","v":12855.967314546238},{"$f":"R27-S27-T27+U27","v":116868.64785294625},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":108490},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,7,0))","v":2362.3739438399998},{"$f":"(W27-X27-Y27)*12.36%","v":12993.774580541376},{"$f":"W27-X27-Y27+Z27","v":118121.40063670138},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":106960},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,8,0))","v":2328.7481913599995},{"$f":"(AB27-AC27-AD27)*12.36%","v":12808.822723547903},{"$f":"AB27-AC27-AD27+AE27","v":116440.07453218789},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B27,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106440},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B27,[1]LD!$D$2:$AE$90,9,0))","v":2317.3198310400003},{"$f":"(AG27-AH27-AI27)*12.36%","v":12745.963268883454},{"$f":"AG27-AH27-AI27+AJ27","v":115868.64343784345}]
[null,"F55HM0003OG"]
[null,"IM HIGH"]
[null,"I50A180A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":103220},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,3,0))","v":2246.55190752},{"$f":"(C30-D30-E30)*12.36%","v":12356.718184230527},{"$f":"C30-D30-E30+F30","v":112330.16627671053},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":103230},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,4,0))","v":2246.77168368},{"$f":"(H30-I30-J30)*12.36%","v":12357.927019897152},{"$f":"H30-I30-J30+K30","v":112341.15533621715},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":102700},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,5,0))","v":2235.1235471999998},{"$f":"(M30-N30-O30)*12.36%","v":12293.85872956608},{"$f":"M30-N30-O30+P30","v":111758.73518236609},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":103660},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,6,0))","v":2256.2220585599994},{"$f":"(R30-S30-T30)*12.36%","v":12409.906953561982},{"$f":"R30-S30-T30+U30","v":112813.68489500198},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":104770},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,7,0))","v":2280.6172123199999},{"$f":"(W30-X30-Y30)*12.36%","v":12544.087712557248},{"$f":"W30-X30-Y30+Z30","v":114033.47050023725},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":103300},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,8,0))","v":2248.3101167999998},{"$f":"(AB30-AC30-AD30)*12.36%","v":12366.38886956352},{"$f":"AB30-AC30-AD30+AE30","v":112418.07875276353},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B30,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":102840},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B30,[1]LD!$D$2:$AE$90,9,0))","v":2238.2004134399999},{"$f":"(AG30-AH30-AI30)*12.36%","v":12310.782428898814},{"$f":"AG30-AH30-AI30+AJ30","v":111912.58201545881}]
[null,"I50A180OG"]
[null,"IM LOW"]
[null,"I60A080A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":104590},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,3,0))","v":2276.6612414399997},{"$f":"(C33-D33-E33)*12.36%","v":12522.328670558014},{"$f":"C33-D33-E33+F33","v":113835.66742911801},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":104590},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,4,0))","v":2276.6612414399997},{"$f":"(H33-I33-J33)*12.36%","v":12522.328670558014},{"$f":"H33-I33-J33+K33","v":113835.66742911801},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":103940},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,5,0))","v":2262.37579104},{"$f":"(M33-N33-O33)*12.36%","v":12443.754352227454},{"$f":"M33-N33-O33+P33","v":113121.37856118745},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":105030},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,6,0))","v":2286.3313924799995},{"$f":"(R33-S33-T33)*12.36%","v":12575.517439889471},{"$f":"R33-S33-T33+U33","v":114319.18604740947},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":106180},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,7,0))","v":2311.6056508799998},{"$f":"(W33-X33-Y33)*12.36%","v":12714.533541551231},{"$f":"W33-X33-Y33+Z33","v":115582.92789067124},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":104660},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,8,0))","v":2278.1996745599995},{"$f":"(AB33-AC33-AD33)*12.36%","v":12530.790520224382},{"$f":"AB33-AC33-AD33+AE33","v":113912.59084566438},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B33,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":104020},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B33,[1]LD!$D$2:$AE$90,9,0))","v":2264.1340003199998},{"$f":"(AG33-AH33-AI33)*12.36%","v":12453.425037560446},{"$f":"AG33-AH33-AI33+AJ33","v":113209.29103724044}]
[null,"I60A080OG"]
[null,"IM-L-UV"]
[null,"I60U080A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":106130},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,3,0))","v":2310.5067700799996},{"$f":"(C36-D36-E36)*12.36%","v":12708.48936321811},{"$f":"C36-D36-E36+F36","v":115527.98259313811},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":106130},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,4,0))","v":2310.5067700799996},{"$f":"(H36-I36-J36)*12.36%","v":12708.48936321811},{"$f":"H36-I36-J36+K36","v":115527.98259313811},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":105470},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,5,0))","v":2296.0015435199998},{"$f":"(M36-N36-O36)*12.36%","v":12628.706209220927},{"$f":"M36-N36-O36+P36","v":114802.70466570092},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":106570},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,6,0))","v":2320.1769211199999},{"$f":"(R36-S36-T36)*12.36%","v":12761.678132549567},{"$f":"R36-S36-T36+U36","v":116011.50121142957},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":107710},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,7,0))","v":2345.2314033599996},{"$f":"(W36-X36-Y36)*12.36%","v":12899.485398544703},{"$f":"W36-X36-Y36+Z36","v":117264.2539951847},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":106200},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,8,0))","v":2312.0452031999998},{"$f":"(AB36-AC36-AD36)*12.36%","v":12716.951212884478},{"$f":"AB36-AC36-AD36+AE36","v":115604.90600968448},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B36,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":105560},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B36,[1]LD!$D$2:$AE$90,9,0))","v":2297.9795289599997},{"$f":"(AG36-AH36-AI36)*12.36%","v":12639.585730220542},{"$f":"AG36-AH36-AI36+AJ36","v":114901.60620126054}]
[null,"I60U080OG"]
[null,"PIPE (PE80)"]
[null,"P54A001A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":113610},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,3,0))","v":2419.9552977600001},{"$f":"(C39-D39-E39)*12.36%","v":13619.489525196863},{"$f":"C39-D39-E39+F39","v":123809.53422743687},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":113620},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,4,0))","v":2420.1750739199997},{"$f":"(H39-I39-J39)*12.36%","v":13620.698360863487},{"$f":"H39-I39-J39+K39","v":123820.5232869435},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":113030},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,5,0))","v":2407.2082804799998},{"$f":"(M39-N39-O39)*12.36%","v":13549.37705653267},{"$f":"M39-N39-O39+P39","v":123172.16877605267},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":114060},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,6,0))","v":2429.84522496},{"$f":"(R39-S39-T39)*12.36%","v":13673.887130194944},{"$f":"R39-S39-T39+U39","v":124304.04190523495},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":115200},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,7,0))","v":2454.8997071999997},{"$f":"(W39-X39-Y39)*12.36%","v":13811.694396190078},{"$f":"W39-X39-Y39+Z39","v":125556.79468899008},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":113670},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,8,0))","v":2421.2739547199999},{"$f":"(AB39-AC39-AD39)*12.36%","v":13626.742539196606},{"$f":"AB39-AC39-AD39+AE39","v":123875.46858447661},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B39,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":113150},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B39,[1]LD!$D$2:$AE$90,9,0))","v":2409.8455943999998},{"$f":"(AG39-AH39-AI39)*12.36%","v":13563.883084532159},{"$f":"AG39-AH39-AI39+AJ39","v":123304.03749013216}]
[null,"PIPE (PE100)"]
[null,"P52A003A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":115610},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,3,0))","v":2463.9105297599999},{"$f":"(C41-D41-E41)*12.36%","v":13861.256658521663},{"$f":"C41-D41-E41+F41","v":126007.34612876165},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":115620},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,4,0))","v":2464.13030592},{"$f":"(H41-I41-J41)*12.36%","v":13862.465494188287},{"$f":"H41-I41-J41+K41","v":126018.33518826829},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":115030},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,5,0))","v":2451.1635124799996},{"$f":"(M41-N41-O41)*12.36%","v":13791.144189857472},{"$f":"M41-N41-O41+P41","v":125369.98067737748},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":116060},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,6,0))","v":2473.8004569599998},{"$f":"(R41-S41-T41)*12.36%","v":13915.654263519742},{"$f":"R41-S41-T41+U41","v":126501.85380655974},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":117200},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,7,0))","v":2498.8549391999995},{"$f":"(W41-X41-Y41)*12.36%","v":14053.46152951488},{"$f":"W41-X41-Y41+Z41","v":127754.60659031488},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":115670},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,8,0))","v":2465.2291867200001},{"$f":"(AB41-AC41-AD41)*12.36%","v":13868.509672521406},{"$f":"AB41-AC41-AD41+AE41","v":126073.28048580141},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B41,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":115150},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B41,[1]LD!$D$2:$AE$90,9,0))","v":2453.8008264},{"$f":"(AG41-AH41-AD41)*12.36%","v":13804.237672521407},{"$f":"AG41-AH41-AD41+AJ41","v":125489.00848580142}]
[null,"RAFFIA"]
[null,"W50A009A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107720},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,3,0))","v":2257.54071552},{"$f":"(C43-D43-E43)*12.36%","v":12911.559967561727},{"$f":"C43-D43-E43+F43","v":117374.01925204173},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107720},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,4,0))","v":2257.54071552},{"$f":"(H43-I43-J43)*12.36%","v":12911.559967561727},{"$f":"H43-I43-J43+K43","v":117374.01925204173},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":107060},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,5,0))","v":2243.0354889599998},{"$f":"(M43-N43-O43)*12.36%","v":12831.776813564544},{"$f":"M43-N43-O43+P43","v":116648.74132460455},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":108160},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,6,0))","v":2267.2108665599999},{"$f":"(R43-S43-T43)*12.36%","v":12964.748736893183},{"$f":"IF(T$8=\"NAGPUR\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,7,0))","v":false},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":109300},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,7,0))","v":2292.2653488000001},{"$f":"(W43-X43-Y43)*12.36%","v":13102.556002888317},{"$f":"W43-X43-Y43+Z43","v":119110.29065408831},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107790},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,8,0))","v":2259.0791486400003},{"$f":"(AB43-AC43-AD43)*12.36%","v":12920.021817228095},{"$f":"AB43-AC43-AD43+AE43","v":117450.9426685881},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B43,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":107150},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B43,[1]LD!$D$2:$AE$90,9,0))","v":2245.0134743999997},{"$f":"(AG43-AH43-AI43)*12.36%","v":12842.656334564159},{"$f":"AG43-AH43-AI43+AJ43","v":116747.64286016417}]
[null,"T50A010A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107720},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,3,0))","v":2257.54071552},{"$f":"(C44-D44-E44)*12.36%","v":12911.559967561727},{"$f":"C44-D44-E44+F44","v":117374.01925204173},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107720},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,4,0))","v":2257.54071552},{"$f":"(H44-I44-J44)*12.36%","v":12911.559967561727},{"$f":"H44-I44-J44+K44","v":117374.01925204173},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":107060},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,5,0))","v":2243.0354889599998},{"$f":"(M44-N44-O44)*12.36%","v":12831.776813564544},{"$f":"M44-N44-O44+P44","v":116648.74132460455},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":108160},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,6,0))","v":2267.2108665599999},{"$f":"(R44-S44-T44)*12.36%","v":12964.748736893183},{"$f":"R44-S44-T44+U44","v":117857.53787033318},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":109300},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,7,0))","v":2292.2653488000001},{"$f":"(W44-X44-Y44)*12.36%","v":13102.556002888317},{"$f":"W44-X44-Y44+Z44","v":119110.29065408831},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107790},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,8,0))","v":2259.0791486400003},{"$f":"(AB44-AC44-AD44)*12.36%","v":12920.021817228095},{"$f":"AB44-AC44-AD44+AE44","v":117450.9426685881},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B44,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":107150},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B44,[1]LD!$D$2:$AE$90,9,0))","v":2245.0134743999997},{"$f":"(AG44-AH44-AI44)*12.36%","v":12842.656334564159},{"$f":"AG44-AH44-AI44+AJ44","v":116747.64286016417}]
[null,"MF"]
[null,"W52A009A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":104220},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,3,0))","v":2268.5295235199997},{"$f":"(C46-D46-E46)*12.36%","v":12477.601750892927},{"$f":"C46-D46-E46+F46","v":113429.07222737292},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":104220},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,4,0))","v":2268.5295235199997},{"$f":"(H46-I46-J46)*12.36%","v":12477.601750892927},{"$f":"H46-I46-J46+K46","v":113429.07222737292},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":103560},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,5,0))","v":2254.0242969599994},{"$f":"(M46-N46-O46)*12.36%","v":12397.818596895744},{"$f":"M46-N46-O46+P46","v":112703.79429993575},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":104660},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,6,0))","v":2278.1996745599995},{"$f":"(R46-S46-T46)*12.36%","v":12530.790520224382},{"$f":"R46-S46-T46+U46","v":113912.59084566438},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":105800},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,7,0))","v":2303.2541567999997},{"$f":"(W46-X46-Y46)*12.36%","v":12668.597786219518},{"$f":"W46-X46-Y48+Z46","v":115165.34362941951},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":104290},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,8,0))","v":2270.0679566399999},{"$f":"(AB46-AC46-AD46)*12.36%","v":12486.063600559293},{"$f":"AB46-AC46-AD48+AE46","v":113505.99564391929},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B46,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":103650},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B46,[1]LD!$D$2:$AE$90,9,0))","v":2256.0022823999998},{"$f":"(AG46-AH46-AI46)*12.36%","v":12408.698117895357},{"$f":"AG46-AH46-AI46+AJ46","v":112802.69583549535}]
[null,"W52A009OG"]
[null,"W52ASR009A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":104220},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,3,0))","v":2268.5295235199997},{"$f":"(C48-D48-E48)*12.36%","v":12477.601750892927},{"$f":"C48-D48-E48+F48","v":113429.07222737292},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":104220},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,4,0))","v":2268.5295235199997},{"$f":"(H48-I48-J48)*12.36%","v":12477.601750892927},{"$f":"H48-I48-J48+K48","v":113429.07222737292},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":103560},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,5,0))","v":2254.0242969599994},{"$f":"(M48-N48-O48)*12.36%","v":12397.818596895744},{"$f":"M48-N48-O48+P48","v":112703.79429993575},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":104660},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,6,0))","v":2278.1996745599995},{"$f":"(R48-S48-T48)*12.36%","v":12530.790520224382},{"$f":"R48-S48-T48+U48","v":113912.59084566438},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":105800},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,7,0))","v":2303.2541567999997},{"$f":"(W48-X48-Y48)*12.36%","v":12668.597786219518},{"$f":"W48-X48-Y50+Z48","v":117468.59778621951},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":104290},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,8,0))","v":2270.0679566399999},{"$f":"(AB48-AC48-AD48)*12.36%","v":12486.063600559293},{"$f":"AB48-AC48-AD50+AE48","v":115776.0636005593},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B48,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":103650},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B48,[1]LD!$D$2:$AE$90,9,0))","v":2256.0022823999998},{"$f":"(AG48-AH48-AI48)*12.36%","v":12408.698117895357},{"$f":"AG48-AH48-AI48+AJ48","v":112802.69583549535}]
[null,"W55A004A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107220},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,3,0))","v":2334.46237152},{"$f":"(C49-D49-E49)*12.36%","v":12840.252450880127},{"$f":"C49-D49-E49+F49","v":116725.79007936013},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107220},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,4,0))","v":2334.46237152},{"$f":"(H49-I49-J49)*12.36%","v":12840.252450880127},{"$f":"H49-I49-J49+K49","v":116725.79007936013},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106560},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,5,0))","v":2319.9571449599994},{"$f":"(M49-N49-O49)*12.36%","v":12760.469296882942},{"$f":"M49-N49-O49+P49","v":116000.51215192294},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107660},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,6,0))","v":2344.1325225599994},{"$f":"(R49-S49-T49)*12.36%","v":12893.441220211582},{"$f":"R49-S49-T49+U49","v":117209.30869765158},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":108800},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,7,0))","v":2369.1870048000001},{"$f":"(W49-X49-Y49)*12.36%","v":13031.248486206719},{"$f":"W49-X49-Y49+Z49","v":118462.06148140672},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107290},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,8,0))","v":2336.0008046400003},{"$f":"(AB49-AC49-AD49)*12.36%","v":12848.714300546495},{"$f":"AB49-AC49-AD51+AE49","v":116807.98812374649},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B49,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106650},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B49,[1]LD!$D$2:$AE$90,9,0))","v":2321.9351303999997},{"$f":"(AG49-AH49-AI49)*12.36%","v":12771.348817882559},{"$f":"AG49-AH49-AI49+AJ49","v":116099.41368748256}]
[null,"LLDPE"]
[null,"E20AN009A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":106980},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,3,0))","v":2329.1877436799996},{"$f":"(C51-D51-E51)*12.36%","v":12811.240394881152},{"$f":"C51-D51-E51+F51","v":116462.05265120116},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":106980},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,4,0))","v":2329.1877436799996},{"$f":"(H51-I51-J51)*12.36%","v":12811.240394881152},{"$f":"H51-I51-J51+K51","v":116462.05265120116},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106330},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,5,0))","v":2314.9022932799999},{"$f":"(M51-N51-O51)*12.36%","v":12732.666076550591},{"$f":"M51-N51-O51+P51","v":115747.7637832706},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107420},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,6,0))","v":2338.8578947199999},{"$f":"(R51-S51-T51)*12.36%","v":12864.429164212606},{"$f":"R51-S51-T51+U51","v":116945.5712694926},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":108570},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,7,0))","v":2364.1321531200001},{"$f":"(W51-X51-Y51)*12.36%","v":13003.445265874367},{"$f":"W51-X51-Y51+Z51","v":118209.31311275437},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107050},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,8,0))","v":2330.7261767999998},{"$f":"(AB51-AC51-AD51)*12.36%","v":12819.702244547518},{"$f":"AB51-AC51-AD51+AE51","v":116538.97606774751},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B51,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106410},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B51,[1]LD!$D$2:$AE$90,9,0))","v":2316.6605025599997},{"$f":"(AG51-AH51-AI51)*12.36%","v":12742.336761883582},{"$f":"AG51-AH51-AI51+AJ51","v":115835.67625932358}]
[null,"E20AN009OG"]
[null,"E36A060A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":111020},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,3,0))","v":2417.9773123199998},{"$f":"(C53-D53-E53)*12.36%","v":13299.610004197246},{"$f":"C53-D53-E53+F53","v":120901.63269187725},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":111020},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,4,0))","v":2417.9773123199998},{"$f":"(H53-I53-J53)*12.36%","v":13299.610004197246},{"$f":"H53-I53-J53+K53","v":120901.63269187725},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":110370},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,5,0))","v":2403.6918619200001},{"$f":"(M53-N53-O53)*12.36%","v":13221.035685866687},{"$f":"M53-N53-O53+P53","v":120187.34382394669},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":111470},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,6,0))","v":2427.8672395199997},{"$f":"(R53-S53-T53)*12.36%","v":13354.007609195327},{"$f":"R53-S53-T53+U53","v":121396.14036967533},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":112610},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,7,0))","v":2452.9217217599999},{"$f":"(W53-X53-Y53)*12.36%","v":13491.814875190463},{"$f":"W53-X53-Y53+Z53","v":122648.89315343047},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":111090},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,8,0))","v":2419.51574544},{"$f":"(AB53-AC53-AD53)*12.36%","v":13308.071853863614},{"$f":"AB53-AC53-AD53+AE53","v":120978.55610842361},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B53,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":110450},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B53,[1]LD!$D$2:$AE$90,9,0))","v":2405.4500711999999},{"$f":"(AG53-AH53-AI53)*12.36%","v":13230.706371199678},{"$f":"AG53-AH53-AI53+AJ53","v":120275.25629999967}]
[null,"E36A060OG"]
[null,"FILM"]
[null,"F20S009A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":108480},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,3,0))","v":2362.1541676799998},{"$f":"(C56-D56-E56)*12.36%","v":12992.565744874752},{"$f":"C56-D56-E56+F56","v":118110.41157719475},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":108480},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,4,0))","v":2362.1541676799998},{"$f":"(H56-I56-J56)*12.36%","v":12992.565744874752},{"$f":"H56-I56-J56+K56","v":118110.41157719475},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":107830},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,5,0))","v":2347.8687172800001},{"$f":"(M56-N56-O56)*12.36%","v":12913.991426544191},{"$f":"M56-N56-O56+P56","v":117396.12270926419},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":108920},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,6,0))","v":2371.8243187199996},{"$f":"(R56-S56-T56)*12.36%","v":13045.754514206206},{"$f":"R56-S56-T56+U56","v":118593.9301954862},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":110070},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,7,0))","v":2397.0985771199998},{"$f":"(W56-X56-Y56)*12.36%","v":13184.770615867967},{"$f":"W56-X56-Y56+Z56","v":119857.67203874796},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":108550},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,8,0))","v":2363.6926007999996},{"$f":"(AB56-AC56-AD56)*12.36%","v":13001.027594541119},{"$f":"AB56-AC56-AD56+AE56","v":118187.33499374113},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B56,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":107910},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B56,[1]LD!$D$2:$AE$90,9,0))","v":2349.6269265599999},{"$f":"(AG56-AH56-AI56)*12.36%","v":12923.662111877184},{"$f":"AG56-AH56-AI56+AJ56","v":117484.03518531719}]
[null,"F20S009OG"]
[null,"D22S010A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":107480},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,3,0))","v":2340.1765516799996},{"$f":"(C58-D58-E58)*12.36%","v":12871.682178212352},{"$f":"C58-D58-E58+F58","v":117011.50562653237},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":107480},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,4,0))","v":2340.1765516799996},{"$f":"(H58-I58-J58)*12.36%","v":12871.682178212352},{"$f":"H58-I58-J58+K58","v":117011.50562653237},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":106830},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,5,0))","v":2325.8911012799995},{"$f":"(M58-N58-O58)*12.36%","v":12793.107859881791},{"$f":"M58-N58-O58+P58","v":116297.2167586018},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":107920},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,6,0))","v":2349.8467027199999},{"$f":"(R58-S58-T58)*12.36%","v":12924.870947543808},{"$f":"R58-S58-T58+U58","v":117495.02424482381},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":109070},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,7,0))","v":2375.1209611199997},{"$f":"(W58-X58-Y58)*12.36%","v":13063.887049205567},{"$f":"W58-X58-Y58+Z58","v":118758.76608808557},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":107550},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,8,0))","v":2341.7149847999999},{"$f":"(AB58-AC58-AD58)*12.36%","v":12880.144027878719},{"$f":"AB58-AC58-AD58+AE58","v":117088.42904307872},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B58,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":106910},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B58,[1]LD!$D$2:$AE$90,9,0))","v":2327.6493105599998},{"$f":"(AG58-AH58-AI58)*12.36%","v":12802.778545214784},{"$f":"AG58-AH58-AI58+AJ58","v":116385.12923465479}]
[null,"ROTO"]
[null,"R35A042A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":108000},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,3,0))","v":2351.6049119999998},{"$f":"(C60-D60-E60)*12.36%","v":12934.541632876799},{"$f":"C60-D60-E60+F60","v":117582.93672087681},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":108010},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,4,0))","v":2351.8246881599994},{"$f":"(H60-I60-J60)*12.36%","v":12935.750468543421},{"$f":"H60-I60-J60+K60","v":117593.92578038342},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":107420},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,5,0))","v":2338.8578947199999},{"$f":"(M60-N60-O60)*12.36%","v":12864.429164212606},{"$f":"M60-N60-O60+P60","v":116945.5712694926},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":108450},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,6,0))","v":2361.4948391999997},{"$f":"(R60-S60-T60)*12.36%","v":12988.93923787488},{"$f":"R60-S60-T60+U60","v":118077.44439867488},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":109590},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,7,0))","v":2386.5493214399999},{"$f":"(W60-X60-Y60)*12.36%","v":13126.746503870014},{"$f":"W60-X60-Y60+Z60","v":119330.19718243001},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":108060},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,8,0))","v":2352.9235689599996},{"$f":"(AB60-AC60-AD60)*12.36%","v":12941.794646876542},{"$f":"AB60-AC60-AD60+AE60","v":117648.87107791654},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B60,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":107540},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B60,[1]LD!$D$2:$AE$90,9,0))","v":2341.4952086400003},{"$f":"(AG60-AH60-AI60)*12.36%","v":12878.935192212095},{"$f":"AG60-AH60-AI60+AJ60","v":117077.4399835721}]
[null,"R35U042A",{"$f":"IF(C$8=\"Daman\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,3,0))","v":108860},1000,{"$f":"IF(C$8=\"Daman\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,3,0))","v":2370.5056617599998},{"$f":"(C61-D61-E61)*12.36%","v":13038.501500206463},{"$f":"C61-D61-E61+F61","v":118527.99583844646},{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,4,0))","v":108870},1000,{"$f":"IF(H$8=\"SILVASSA\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,4,0))","v":2370.7254379199999},{"$f":"(H61-I61-J61)*12.36%","v":13039.710335873086},{"$f":"H61-I61-J61+K61","v":118538.98489795308},{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,5,0))","v":108280},1000,{"$f":"IF(M$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,5,0))","v":2357.7586444799999},{"$f":"(M61-N61-O61)*12.36%","v":12968.38903154227},{"$f":"M61-N61-O61+P61","v":117890.63038706228},{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,6,0))","v":109310},1000,{"$f":"IF(R$8=\"JALGAON\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,6,0))","v":2380.3955889599997},{"$f":"(R61-S61-T61)*12.36%","v":13092.899105204542},{"$f":"R61-S61-T61+U61","v":119022.50351624454},{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,7,0))","v":110450},1000,{"$f":"IF(W$8=\"NAGPUR\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,7,0))","v":2405.4500711999999},{"$f":"(W61-X61-Y61)*12.36%","v":13230.706371199678},{"$f":"W61-X61-Y61+Z61","v":120275.25629999967},{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,8,0))","v":108920},1000,{"$f":"IF(AB$8=\"AURANGABAD\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,8,0))","v":2371.8243187199996},{"$f":"(AB61-AC61-AD61)*12.36%","v":13045.754514206206},{"$f":"AB61-AC61-AD61+AE61","v":118593.9301954862},{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B61,'[1]PROPOSED EX WORKS'!$D$2:$AE$90,9,0))","v":108400},1000,{"$f":"IF(AG$8=\"SOLAPUR\",HLOOKUP($B61,[1]LD!$D$2:$AE$90,9,0))","v":2360.3959583999999},{"$f":"(AG61-AH61-AI61)*12.36%","v":12982.895059541759},{"$f":"AG61-AH61-AI61+AJ61","v":118022.49910114176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,"NOTE : ","NOTE : "," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet2","index":1,"n_rows":64,"n_cols":41,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,26,8,30],[8,16,8,20],[8,21,8,25],[8,31,8,35],[8,36,8,40],[8,1,8,5],[8,6,8,10],[8,11,8,15],[1,0,1,25],[2,0,2,25],[3,0,3,25],[4,0,4,25],[5,0,5,25],[6,0,6,25]]}
[]
["UNITED BROTHERS"]
["CONSIGNMENT STOCKIST OF GAIL (INDIA) LTD"]
["301,HERITAGE PLAZA, R.S.MAHARAJ MARG,( TELI GALLI CROSS LANE), ANDHERI (E), MUMBAI - 400 069"]
["EL:  26844612(4 LINES) FAX: 26822914  E-MAIL: info@unibrothers.com, prashant@unibrothers.com,jyoti@unibrotehers.com"]
["EX-WORKS PRICE OF HDPE \"G-LEX / G-LENE \" W.E.F. 3RD APRIL  2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"Freight",null,3069.18,null,null,"Freight",null,2016.35,null,null,"Freight",null,2640.33,null,null,"Freight",null,2825.33,null,null,"Freight",null,2282.96,null,null,"                   Freight  ",null,3163.78,null,null,"                    Freight      1986.51",2446.9299999999998,null,null,null,"FREIGHT",2814.81]
[null,"SANGLI",null,null,null,null,"UMBERGAON",null,null,null,null,"PUNE",null,null,null,null,"WAI",null,null,null,null,"NASIK",null,null,null,null,"KOLHAPUR",null,null,null,null,"AHMEDNAGAR",null,null,null,null,"ROHA"]
[null,"BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS",null,"DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS",null,"DISC","LOC","EXCISE","EX-WKS"]
["BM"]
["B52A003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106280},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,10,0))","v":2313.8034124799997},{"$f":"(B12-C12-D12)*12.36%","v":12726.621898217471},{"$f":"B12-C12-D12+E12","v":115692.81848573747},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":106720},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,11,0))","v":2323.47356352},{"$f":"(G12-H12-I12)*12.36%","v":12779.810667548925},{"$f":"G12-H12-I12+J12","v":116176.33710402892},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106260},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,12,0))","v":2313.3638601599996},{"$f":"(L12-M12-N12)*12.36%","v":12724.204226884223},{"$f":"L12-M12-N12+O12","v":115670.84036672422},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106260},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,13,0))","v":2313.3638601599996},{"$f":"(Q12-R12-S12)*12.36%","v":12724.204226884223},{"$f":"Q12-R12-S12+T12","v":115670.84036672422},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":106690},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,14,0))","v":2322.8142350400003},{"$f":"(V12-W12-X12)*12.36%","v":12776.184160549055},{"$f":"V12-W12-X12+Y12","v":116143.36992550906},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106110},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,15,0))","v":2310.0672177599995},{"$f":"(AA12-AB12-AC12)*12.36%","v":12706.071691884861},{"$f":"AA12-AB12-AC12+AD12","v":115506.00447412486},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":106910},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,16,0))","v":2327.6493105599998},{"$f":"(AF13-AG12-AH12)*12.36%","v":12802.778545214784},{"$f":"AF13-AG12-AH12+AI12","v":116385.12923465479},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":106690},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,17,0))","v":2322.8142350400003},{"$f":"(AK12-AL12-AM12)*12.36%","v":12776.184160549055},{"$f":"AK12-AL12-AM12+AN12","v":116143.36992550906}]
["B63A003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106280},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,10,0))","v":2313.8034124799997},{"$f":"(B13-C13-D13)*12.36%","v":12726.621898217471},{"$f":"B13-C13-D13+E13","v":115692.81848573747},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":106720},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,11,0))","v":2323.47356352},{"$f":"(G13-H13-I13)*12.36%","v":12779.810667548925},{"$f":"G13-H13-I13+J13","v":116176.33710402892},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106260},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,12,0))","v":2313.3638601599996},{"$f":"(L13-M13-N13)*12.36%","v":12724.204226884223},{"$f":"L13-M13-N13+O13","v":115670.84036672422},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106260},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,13,0))","v":2313.3638601599996},{"$f":"(Q13-R13-S13)*12.36%","v":12724.204226884223},{"$f":"Q13-R13-S13+T13","v":115670.84036672422},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":106690},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,14,0))","v":2322.8142350400003},{"$f":"(V13-W13-X13)*12.36%","v":12776.184160549055},{"$f":"V13-W13-X13+Y13","v":116143.36992550906},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106110},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,15,0))","v":2310.0672177599995},{"$f":"(AA13-AB13-AC13)*12.36%","v":12706.071691884861},{"$f":"AA13-AB13-AC13+AD13","v":115506.00447412486},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":106910},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,16,0))","v":2327.6493105599998},{"$f":"(AF14-AG13-AH13)*12.36%","v":13297.178545214783},{"$f":"AF14-AG13-AH13+AI13","v":120879.52923465479},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":106690},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,17,0))","v":2322.8142350400003},{"$f":"(AK13-AL13-AM13)*12.36%","v":12776.184160549055},{"$f":"AK13-AL13-AM13+AN13","v":116143.36992550906}]
["B55HM0003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":110390},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,10,0))","v":2404.1314142400001},{"$f":"(B14-C14-D14)*12.36%","v":13223.453357199936},{"$f":"B14-C14-D14+E14","v":120209.32194295994},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":111090},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,11,0))","v":2419.51574544},{"$f":"(G14-H14-I14)*12.36%","v":13308.071853863614},{"$f":"G14-H14-I14+J14","v":120978.55610842361},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":110290},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,12,0))","v":2401.9336526399998},{"$f":"(L14-M14-N14)*12.36%","v":13211.365000533695},{"$f":"L14-M14-N14+O14","v":120099.4313478937},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":110290},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,13,0))","v":2401.9336526399998},{"$f":"(Q14-R14-S14)*12.36%","v":13211.365000533695},{"$f":"Q14-R14-S14+T14","v":120099.4313478937},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":110640},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,14,0))","v":2409.6258182400002},{"$f":"(V14-W14-X14)*12.36%","v":13253.674248865535},{"$f":"V14-W14-X14+Y14","v":120484.04843062552},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":110080},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,15,0))","v":2397.3183532799999},{"$f":"(AA14-AB14-AC14)*12.36%","v":13185.979451534591},{"$f":"AA14-AB14-AC14+AD14","v":119868.66109825458},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":110910},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,16,0))","v":2415.5597745599998},{"$f":"(AF14-AG14-AH14)*12.36%","v":13286.312811864384},{"$f":"AF14-AG14-AH14+AI14","v":120780.75303730438},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":110640},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,17,0))","v":2409.6258182400002},{"$f":"(AK14-AL14-AM14)*12.36%","v":13253.674248865535},{"$f":"AK14-AL14-AM14+AN14","v":120484.04843062552}]
["B53EA0035A",null,null,null,null,null,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107220},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,11,0))","v":2334.46237152},{"$f":"(G15-H15-I15)*12.36%","v":12840.252450880127},{"$f":"G15-H15-I15+J15","v":116725.79007936013}]
["CABLE-INSUL"]
["C43D006A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":104313.5},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,10,0))","v":2270.5844306159997},{"$f":"(B17-C17-D17)*12.36%","v":12488.904364375861},{"$f":"B17-C17-D17+E17","v":113531.81993375986},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":104336},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,11,0))","v":2271.0789269759998},{"$f":"(G17-H17-I17)*12.36%","v":12491.624244625766},{"$f":"G17-H17-I17+J17","v":113556.54531764977},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":104285},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,12,0))","v":2269.9580685599994},{"$f":"(L17-M17-N17)*12.36%","v":12485.459182725983},{"$f":"L17-M17-N17+O17","v":113500.50111416599},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":104285},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,13,0))","v":2269.9580685599994},{"$f":"(Q17-R17-S17)*12.36%","v":12485.459182725983},{"$f":"Q17-R17-S17+T17","v":113500.50111416599},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":104674.5},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,14,0))","v":2278.5183499919999},{"$f":"(V17-W17-X17)*12.36%","v":12532.543331940988},{"$f":"V17-W17-X17+Y17","v":113928.524981949},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":104123.5},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,15,0))","v":2266.4086835760004},{"$f":"(AA17-AB17-AC17)*12.36%","v":12465.936486710005},{"$f":"AA17-AB17-AC17+AD17","v":113323.02780313401},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":104921.5},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,16,0))","v":2283.9468211439998},{"$f":"(AF17-AG17-AH17)*12.36%","v":12562.401572906601},{"$f":"AF17-AG17-AH17+AI17","v":114199.95475176261},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A17,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":104674.5},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A17,[1]LD!$D$2:$AE$90,17,0))","v":2278.5183499919999},{"$f":"(AK17-AL17-AM17)*12.36%","v":12532.543331940988},{"$f":"AK17-AL17-AM17+AN17","v":113928.524981949}]
[]
["SHETG"]
["E45A003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":105380},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,10,0))","v":2294.0235580799999},{"$f":"(B20-C20-D20)*12.36%","v":12617.826688221312},{"$f":"B20-C20-D20+E20","v":114703.80313014131},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":105580},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,11,0))","v":2298.4190812799993},{"$f":"(G20-H20-I20)*12.36%","v":12642.003401553791},{"$f":"G20-H20-I20+J20","v":114923.5843202738},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":105350},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,12,0))","v":2293.3642295999998},{"$f":"(L20-M20-N20)*12.36%","v":12614.200181221438},{"$f":"L20-M20-N20+O20","v":114670.83595162144},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":105350},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,13,0))","v":2293.3642295999998},{"$f":"(Q20-R20-S20)*12.36%","v":12614.200181221438},{"$f":"Q20-R20-S20+T20","v":114670.83595162144},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":105750},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,14,0))","v":2302.155276},{"$f":"(V20-W20-X20)*12.36%","v":12662.553607886399},{"$f":"V20-W20-X20+Y20","v":115110.39833188639},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":105180},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,15,0))","v":2289.6280348800001},{"$f":"(AA20-AB20-AC20)*12.36%","v":12593.649974888829},{"$f":"AA20-AB20-AC20+AD20","v":114484.02194000882},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":106020},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,16,0))","v":2308.0892323199996},{"$f":"(AF20-AG20-AH20)*12.36%","v":12695.192170885248},{"$f":"AF20-AG20-AH20+AI20","v":115407.10293856525},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A20,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":105750},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A20,[1]LD!$D$2:$AE$90,17,0))","v":2302.155276},{"$f":"(AK20-AL20-AM20)*12.36%","v":12662.553607886399},{"$f":"AK20-AL20-AM20+AN20","v":115110.39833188639}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":107050},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,10,0))","v":2330.7261767999998},{"$f":"(B23-C23-D23)*12.36%","v":12819.702244547518},{"$f":"B23-C23-D23+E23","v":116538.97606774751},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107680},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,11,0))","v":2344.5720748799995},{"$f":"(G23-H23-I23)*12.36%","v":12895.858891544831},{"$f":"G23-H23-I23+J23","v":117231.28681666484},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":107020},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,12,0))","v":2330.0668483200002},{"$f":"(L23-M23-N23)*12.36%","v":12816.075737547646},{"$f":"L23-M23-N23+O23","v":116506.00888922764},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":107020},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,13,0))","v":2330.0668483200002},{"$f":"(Q23-R23-S23)*12.36%","v":12816.075737547646},{"$f":"Q23-R23-S23+T23","v":116506.00888922764},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107420},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,14,0))","v":2338.8578947199999},{"$f":"(V23-W23-X23)*12.36%","v":12864.429164212606},{"$f":"V23-W23-X23+Y23","v":116945.5712694926},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106850},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,15,0))","v":2326.3306536},{"$f":"(AA23-AB23-AC23)*12.36%","v":12795.525531215038},{"$f":"AA23-AB23-AC23+AD23","v":116319.19487761504},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107680},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,16,0))","v":2344.5720748799995},{"$f":"(AF23-AG23-AH23)*12.36%","v":12895.858891544831},{"$f":"AF23-AG23-AH23+AI23","v":117231.28681666484},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107420},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,17,0))","v":2338.8578947199999},{"$f":"(AK23-AL23-AM23)*12.36%","v":12864.429164212606},{"$f":"AK23-AL23-AM23+AN23","v":116945.5712694926}]
["E52A003OG"]
["E52U003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":110830},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,10,0))","v":2358.8575252799997},{"$f":"(B25-C25-D25)*12.36%","v":13283.433209875391},{"$f":"B25-C25-D25+E25","v":120754.5756845954},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":111460},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,11,0))","v":2372.7034233599993},{"$f":"(G25-H25-I25)*12.36%","v":13359.589856872703},{"$f":"G25-H25-I25+J25","v":121446.8864335127},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":110800},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,12,0))","v":2358.1981967999996},{"$f":"(L25-M25-N25)*12.36%","v":13279.806702875518},{"$f":"L25-M25-N25+O25","v":120721.60850607551},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":110800},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,13,0))","v":2358.1981967999996},{"$f":"(Q25-R25-S25)*12.36%","v":13279.806702875518},{"$f":"Q25-R25-S25+T25","v":120721.60850607551},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":111200},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,14,0))","v":2366.9892431999997},{"$f":"(V25-W25-X25)*12.36%","v":13328.160129540478},{"$f":"V25-W25-X25+Y25","v":121161.17088634048},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":110630},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,15,0))","v":2354.4620020799998},{"$f":"(AA25-AB25-AC25)*12.36%","v":13259.25649654291},{"$f":"AA25-AB25-AC25+AD25","v":120534.7944944629},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":111460},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,16,0))","v":2372.7034233599993},{"$f":"(AF25-AG25-AH25)*12.36%","v":13359.589856872703},{"$f":"AF25-AG25-AH25+AI25","v":121446.8864335127},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A25,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":111200},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A25,[1]LD!$D$2:$AE$90,17,0))","v":2366.9892431999997},{"$f":"(AK25-AL25-AM25)*12.36%","v":13328.160129540478},{"$f":"AK25-AL25-AM25+AN25","v":121161.17088634048}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106440},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,10,0))","v":2317.3198310400003},{"$f":"(B28-C28-D28)*12.36%","v":12745.963268883454},{"$f":"B28-C28-D28+E28","v":115868.64343784345},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":106640},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,11,0))","v":2321.7153542400001},{"$f":"(G28-H28-I28)*12.36%","v":12770.139982215935},{"$f":"G28-H28-I28+J28","v":116088.42462797592},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106340},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,12,0))","v":2315.1220694399999},{"$f":"(L28-M28-N28)*12.36%","v":12733.874912217216},{"$f":"L28-M28-N28+O28","v":115758.75284277722},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106340},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,13,0))","v":2315.1220694399999},{"$f":"(Q28-R28-S28)*12.36%","v":12733.874912217216},{"$f":"Q28-R28-S28+T28","v":115758.75284277722},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":106690},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,14,0))","v":2322.8142350400003},{"$f":"(V28-W28-X28)*12.36%","v":12776.184160549055},{"$f":"V28-W28-X28+Y28","v":116143.36992550906},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106130},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,15,0))","v":2310.5067700799996},{"$f":"(AA28-AB28-AC28)*12.36%","v":12708.48936321811},{"$f":"AA28-AB28-AC28+AD28","v":115527.98259313811},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":106960},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,16,0))","v":2328.7481913599995},{"$f":"(AF28-AG28-AH28)*12.36%","v":12808.822723547903},{"$f":"AF28-AG28-AH28+AI28","v":116440.07453218789},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A28,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":106690},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A28,[1]LD!$D$2:$AE$90,17,0))","v":2322.8142350400003},{"$f":"(AK28-AL28-AM28)*12.36%","v":12776.184160549055},{"$f":"AK28-AL28-AM28+AN28","v":116143.36992550906}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":102840},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,10,0))","v":2238.2004134399999},{"$f":"(B31-C31-D31)*12.36%","v":12310.782428898814},{"$f":"B31-C31-D31+E31","v":111912.58201545881},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":102940},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,11,0))","v":2240.3981750399998},{"$f":"(G31-H31-I31)*12.36%","v":12322.870785565055},{"$f":"G31-H31-I31+J31","v":112022.47261052506},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":102720},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,12,0))","v":2235.5630995199999},{"$f":"(L31-M31-N31)*12.36%","v":12296.276400899325},{"$f":"L31-M31-N31+O31","v":111780.71330137932},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":102720},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,13,0))","v":2235.5630995199999},{"$f":"(Q31-R31-S31)*12.36%","v":12296.276400899325},{"$f":"Q31-R31-S31+T31","v":111780.71330137932},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":103040},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,14,0))","v":2242.5959366399998},{"$f":"(V31-W31-X31)*12.36%","v":12334.959142231293},{"$f":"V31-W31-X31+Y31","v":112132.36320559129},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":102560},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,15,0))","v":2232.0466809599998},{"$f":"(AA31-AB31-AC31)*12.36%","v":12276.935030233342},{"$f":"AA31-AB31-AC31+AD31","v":111604.88834927334},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":103300},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,16,0))","v":2248.3101167999998},{"$f":"(AF31-AG31-AH31)*12.36%","v":12366.38886956352},{"$f":"AF31-AG31-AH31+AI31","v":112418.07875276353},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A31,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":103040},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A31,[1]LD!$D$2:$AE$90,17,0))","v":2242.5959366399998},{"$f":"(AK31-AL31-AM31)*12.36%","v":12334.959142231293},{"$f":"AK31-AL31-AM31+AN31","v":112132.36320559129}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":104020},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,10,0))","v":2264.1340003199998},{"$f":"(B34-C34-D34)*12.36%","v":12453.425037560446},{"$f":"B34-C34-D34+E34","v":113209.29103724044},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":104180},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,11,0))","v":2267.6504188799995},{"$f":"(G34-H34-I34)*12.36%","v":12472.766408226431},{"$f":"G34-H34-I34+J34","v":113385.11598934644},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":104000},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,12,0))","v":2263.6944479999997},{"$f":"(L34-M34-N34)*12.36%","v":12451.007366227199},{"$f":"L34-M34-N34+O34","v":113187.31291822721},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":104000},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,13,0))","v":2263.6944479999997},{"$f":"(Q34-R34-S34)*12.36%","v":12451.007366227199},{"$f":"Q34-R34-S34+T34","v":113187.31291822721},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":104400},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,14,0))","v":2272.4854943999999},{"$f":"(V34-W34-X34)*12.36%","v":12499.360792892159},{"$f":"V34-W34-X34+Y34","v":113626.87529849216},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":103830},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,15,0))","v":2259.95825328},{"$f":"(AA34-AB34-AC34)*12.36%","v":12430.457159894591},{"$f":"AA34-AB34-AC34+AD34","v":113000.49890661459},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":104660},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,16,0))","v":2278.1996745599995},{"$f":"(AF34-AG34-AH34)*12.36%","v":12530.790520224382},{"$f":"AF34-AG34-AH34+AI34","v":113912.59084566438},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A34,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":104400},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A34,[1]LD!$D$2:$AE$90,17,0))","v":2272.4854943999999},{"$f":"(AK34-AL34-AM34)*12.36%","v":12499.360792892159},{"$f":"AK34-AL34-AM34+AN34","v":113626.87529849216}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":105560},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,10,0))","v":2297.9795289599997},{"$f":"(B37-C37-D37)*12.36%","v":12639.585730220542},{"$f":"B37-C37-D37+E37","v":114901.60620126054},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":105680},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,11,0))","v":2300.6168428799997},{"$f":"(G37-H37-I37)*12.36%","v":12654.091758220031},{"$f":"G37-H37-I37+J37","v":115033.47491534003},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":105530},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,12,0))","v":2297.3202004799996},{"$f":"(L37-M37-N37)*12.36%","v":12635.959223220671},{"$f":"L37-M37-N37+O37","v":114868.63902274068},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":105530},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,13,0))","v":2297.3202004799996},{"$f":"(Q37-R37-S37)*12.36%","v":12635.959223220671},{"$f":"Q37-R37-S37+T37","v":114868.63902274068},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":105930},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,14,0))","v":2306.1112468799997},{"$f":"(V37-W37-X37)*12.36%","v":12684.312649885631},{"$f":"V37-W37-X37+Y37","v":115308.20140300563},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":105360},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,15,0))","v":2293.5840057599994},{"$f":"(AA37-AB37-AC37)*12.36%","v":12615.409016888063},{"$f":"AA37-AB37-AC37+AD37","v":114681.82501112806},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":106200},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,16,0))","v":2312.0452031999998},{"$f":"(AF37-AG37-AH37)*12.36%","v":12716.951212884478},{"$f":"AF37-AG37-AH37+AI37","v":115604.90600968448},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A37,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":105930},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A37,[1]LD!$D$2:$AE$90,17,0))","v":2306.1112468799997},{"$f":"(AK37-AL37-AM37)*12.36%","v":12684.312649885631},{"$f":"AK37-AL37-AM37+AN37","v":115308.20140300563}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":113150},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,10,0))","v":2409.8455943999998},{"$f":"(B40-C40-D40)*12.36%","v":13563.883084532159},{"$f":"B40-C40-D40+E40","v":123304.03749013216},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":113850},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,11,0))","v":2425.2299255999997},{"$f":"(G40-H40-I40)*12.36%","v":13648.501581195838},{"$f":"G40-H40-I40+J40","v":124073.27165559585},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":113050},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,12,0))","v":2407.6478327999994},{"$f":"(L40-M40-N40)*12.36%","v":13551.794727865919},{"$f":"L40-M40-N40+O40","v":123194.14689506593},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":113050},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,13,0))","v":2407.6478327999994},{"$f":"(Q40-R40-S40)*12.36%","v":13551.794727865919},{"$f":"Q40-R40-S40+T40","v":123194.14689506593},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":113400},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,14,0))","v":2415.3399983999998},{"$f":"(V40-W40-X40)*12.36%","v":13594.103976197759},{"$f":"V40-W40-X40+Y40","v":123578.76397779776},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":112840},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,15,0))","v":2403.03253344},{"$f":"(AA40-AB40-AC40)*12.36%","v":13526.409178866816},{"$f":"AA40-AB40-AC40+AD40","v":122963.37664542682},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":113670},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,16,0))","v":2421.2739547199999},{"$f":"(AF40-AG40-AH40)*12.36%","v":13626.742539196606},{"$f":"AF40-AG40-AH40+AI40","v":123875.46858447661},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":113400},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,17,0))","v":2415.3399983999998},{"$f":"(AK40-AL40-AM40)*12.36%","v":13594.103976197759},{"$f":"AK40-AL40-AM40+AN40","v":123578.76397779776}]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":115150},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,10,0))","v":2453.8008264},{"$f":"(B42-C42-D42)*12.36%","v":13805.650217856959},{"$f":"B42-C42-D42+E42","v":125501.84939145697},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":115850},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,11,0))","v":2469.1851575999999},{"$f":"(G42-H42-I42)*12.36%","v":13890.268714520638},{"$f":"G42-H42-I42+J42","v":126271.08355692064},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":115050},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,12,0))","v":2451.6030648000001},{"$f":"(L42-M42-N42)*12.36%","v":13793.561861190718},{"$f":"L42-M42-N42+O42","v":125391.95879639071},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":115050},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,13,0))","v":2451.6030648000001},{"$f":"(Q42-R42-S42)*12.36%","v":13793.561861190718},{"$f":"Q42-R42-S42+T42","v":125391.95879639071},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":115400},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,14,0))","v":2459.2952303999996},{"$f":"(V42-W42-X42)*12.36%","v":13835.871109522557},{"$f":"V42-W42-X42+Y42","v":125776.57587912255},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":114840},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,15,0))","v":2446.9877654399997},{"$f":"(AA42-AB42-AC42)*12.36%","v":13768.176312191614},{"$f":"AA42-AB42-AC42+AD42","v":125161.18854675161},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":115670},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,16,0))","v":2465.2291867200001},{"$f":"(AF42-AG42-AH42)*12.36%","v":13868.509672521406},{"$f":"AF42-AG42-AH42+AI42","v":126073.28048580141},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":115400},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,17,0))","v":2459.2952303999996},{"$f":"(AK42-AL42-AM42)*12.36%","v":13835.871109522557},{"$f":"AK42-AL42-AM42+AN42","v":125776.57587912255}]
["RAFFIA"]
["W50A009A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":107150},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,10,0))","v":2245.0134743999997},{"$f":"(B44-C44-D44)*12.36%","v":12842.656334564159},{"$f":"B44-C44-D44+E44","v":116747.64286016417},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107180},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,11,0))","v":2245.6728028799998},{"$f":"(G44-H44-I44)*12.36%","v":12846.282841564031},{"$f":"G44-H44-I44+J44","v":116780.61003868403},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":107120},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,12,0))","v":2244.3541459200001},{"$f":"(L44-M44-N44)*12.36%","v":12839.029827564285},{"$f":"L44-M44-N44+O44","v":116714.67568164428},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":107120},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,13,0))","v":2244.3541459200001},{"$f":"(Q44-R44-S44)*12.36%","v":12839.029827564285},{"$f":"Q44-R44-S44+T44","v":116714.67568164428},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107520},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,14,0))","v":2253.1451923199998},{"$f":"(V44-W44-X44)*12.36%","v":12887.383254229248},{"$f":"V44-W44-X44+Y44","v":117154.23806190926},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106950},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,15,0))","v":2240.6179511999999},{"$f":"(AA44-AB44-AC44)*12.36%","v":12818.47962123168},{"$f":"AA44-AB44-AC44+AD44","v":116527.86167003168},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107790},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,16,0))","v":2259.0791486400003},{"$f":"(AF44-AG44-AH44)*12.36%","v":12920.021817228095},{"$f":"AF44-AG44-AH44+AI44","v":117450.9426685881},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107520},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,17,0))","v":2253.1451923199998},{"$f":"(AK44-AL44-AM44)*12.36%","v":12887.383254229248},{"$f":"AK44-AL44-AM44+AN44","v":117154.23806190926}]
["T50A010A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":107150},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,10,0))","v":2245.0134743999997},{"$f":"(B45-C45-D45)*12.36%","v":12842.656334564159},{"$f":"B45-C45-D45+E45","v":116747.64286016417},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107180},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,11,0))","v":2245.6728028799998},{"$f":"(G45-H45-I45)*12.36%","v":12846.282841564031},{"$f":"G45-H45-I45+J45","v":116780.61003868403},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":107120},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,12,0))","v":2244.3541459200001},{"$f":"(L45-M45-N45)*12.36%","v":12839.029827564285},{"$f":"L45-M45-N45+O45","v":116714.67568164428},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":107120},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,13,0))","v":2244.3541459200001},{"$f":"(Q45-R45-S45)*12.36%","v":12839.029827564285},{"$f":"Q45-R45-S45+T45","v":116714.67568164428},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107520},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,14,0))","v":2253.1451923199998},{"$f":"(V45-W45-X45)*12.36%","v":12887.383254229248},{"$f":"V45-W45-X45+Y45","v":117154.23806190926},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106950},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,15,0))","v":2240.6179511999999},{"$f":"(AA45-AB45-AC45)*12.36%","v":12818.47962123168},{"$f":"AA45-AB45-AC45+AD45","v":116527.86167003168},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107790},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,16,0))","v":2259.0791486400003},{"$f":"(AF45-AG45-AH45)*12.36%","v":12920.021817228095},{"$f":"AF45-AG45-AH45+AI45","v":117450.9426685881},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107520},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,17,0))","v":2253.1451923199998},{"$f":"(AK45-AL45-AM45)*12.36%","v":12887.383254229248},{"$f":"AK45-AL45-AM45+AN45","v":117154.23806190926}]
["MF"]
["W52A009A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":103650},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,10,0))","v":2256.0022823999998},{"$f":"(B47-C47-D47)*12.36%","v":12408.698117895357},{"$f":"B47-C47-D47+E47","v":112802.69583549535},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":103680},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,11,0))","v":2256.6616108799999},{"$f":"(G47-H47-I47)*12.36%","v":12412.324624895231},{"$f":"G47-H47-I47+J47","v":112835.66301401524},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":103620},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,12,0))","v":2255.3429539199997},{"$f":"(L47-M47-N47)*12.36%","v":12405.071610895488},{"$f":"L47-M47-N47+O47","v":112769.72865697549},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":103620},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,13,0))","v":2255.3429539199997},{"$f":"(Q47-R47-S47)*12.36%","v":12405.071610895488},{"$f":"Q47-R47-S47+T47","v":112769.72865697549},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":104020},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,14,0))","v":2264.1340003199998},{"$f":"(V47-W47-X47)*12.36%","v":12453.425037560446},{"$f":"V47-W47-X47+Y47","v":113209.29103724044},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":103450},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,15,0))","v":2251.6067591999999},{"$f":"(AA47-AB47-AC47)*12.36%","v":12384.521404562878},{"$f":"AA47-AB47-AC47+AD47","v":112582.91464536288},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":104290},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,16,0))","v":2270.0679566399999},{"$f":"(AF47-AG47-AH47)*12.36%","v":12486.063600559293},{"$f":"AF47-AG47-AH47+AI47","v":113505.99564391929},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":104020},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,17,0))","v":2264.1340003199998},{"$f":"(AK47-AL47-AM47)*12.36%","v":12453.425037560446},{"$f":"AK47-AL47-AM47+AN47","v":113209.29103724044}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":103650},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,10,0))","v":2256.0022823999998},{"$f":"(B49-C49-D49)*12.36%","v":12408.698117895357},{"$f":"B49-C49-D49+E49","v":112802.69583549535},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":103680},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,11,0))","v":2256.6616108799999},{"$f":"(G49-H49-I49)*12.36%","v":12412.324624895231},{"$f":"G49-H49-I49+J49","v":112835.66301401524},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":103620},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,12,0))","v":2255.3429539199997},{"$f":"(L49-M49-N49)*12.36%","v":12405.071610895488},{"$f":"L49-M49-N49+O49","v":112769.72865697549},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":103620},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,13,0))","v":2255.3429539199997},{"$f":"(Q49-R49-S49)*12.36%","v":12405.071610895488},{"$f":"Q49-R49-S49+T49","v":112769.72865697549},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":104020},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,14,0))","v":2264.1340003199998},{"$f":"(V49-W49-X49)*12.36%","v":12453.425037560446},{"$f":"V49-W49-X49+Y49","v":113209.29103724044},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":103450},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,15,0))","v":2251.6067591999999},{"$f":"(AA49-AB49-AC49)*12.36%","v":12384.521404562878},{"$f":"AA49-AB49-AC49+AD49","v":112582.91464536288},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":104290},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,16,0))","v":2270.0679566399999},{"$f":"(AF49-AG49-AH49)*12.36%","v":12486.063600559293},{"$f":"AF49-AG49-AH49+AI49","v":113505.99564391929},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":104020},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,17,0))","v":2264.1340003199998},{"$f":"(AK49-AL49-AM49)*12.36%","v":12453.425037560446},{"$f":"AK49-AL49-AM49+AN49","v":113209.29103724044}]
["W55A004A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106650},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,10,0))","v":2321.9351303999997},{"$f":"(B50-C50-D50)*12.36%","v":12771.348817882559},{"$f":"B50-C50-D50+E50","v":116099.41368748256},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107180},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,11,0))","v":2333.5832668799999},{"$f":"(G50-H50-I50)*12.36%","v":12835.417108213631},{"$f":"G50-H50-I50+J50","v":116681.83384133363},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106620},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,12,0))","v":2321.27580192},{"$f":"(L50-M50-N50)*12.36%","v":12767.722310882687},{"$f":"L50-M50-N50+O50","v":116066.44650896269},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106620},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,13,0))","v":2321.27580192},{"$f":"(Q50-R50-S50)*12.36%","v":12767.722310882687},{"$f":"Q50-R50-S50+T50","v":116066.44650896269},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107020},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,14,0))","v":2330.0668483200002},{"$f":"(V50-W50-X50)*12.36%","v":12816.075737547646},{"$f":"V50-W50-X50+Y50","v":116506.00888922764},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106450},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,15,0))","v":2317.5396071999999},{"$f":"(AA50-AB50-AC50)*12.36%","v":12747.172104550078},{"$f":"AA50-AB50-AC50+AD50","v":115879.63249735007},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107290},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,16,0))","v":2336.0008046400003},{"$f":"(AF50-AG50-AH50)*12.36%","v":12848.714300546495},{"$f":"AF50-AG50-AH50+AI50","v":116802.71349590649},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107020},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,17,0))","v":2330.0668483200002},{"$f":"(AK50-AL50-AM50)*12.36%","v":12816.075737547646},{"$f":"AK50-AL50-AM50+AN50","v":116506.00888922764}]
["LLDPE"]
["E20AN009A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106410},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,10,0))","v":2316.6605025599997},{"$f":"(B52-C52-D52)*12.36%","v":12742.336761883582},{"$f":"B52-C52-D52+E52","v":115835.67625932358},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107080},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,11,0))","v":2331.3855052799995},{"$f":"(G52-H52-I52)*12.36%","v":12823.328751547389},{"$f":"G52-H52-I52+J52","v":116571.94324626739},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106380},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,12,0))","v":2316.0011740799996},{"$f":"(L52-M52-N52)*12.36%","v":12738.710254883712},{"$f":"L52-M52-N52+O52","v":115802.70908080372},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106380},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,13,0))","v":2316.0011740799996},{"$f":"(Q52-R52-S52)*12.36%","v":12738.710254883712},{"$f":"Q52-R52-S52+T52","v":115802.70908080372},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":106790},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,14,0))","v":2325.0119966399998},{"$f":"(V52-W52-X52)*12.36%","v":12788.272517215295},{"$f":"V52-W52-X52+Y52","v":116253.26052057531},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106210},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,15,0))","v":2312.2649793599999},{"$f":"(AA52-AB52-AC52)*12.36%","v":12718.160048551103},{"$f":"AA52-AB52-AC52+AD52","v":115615.8950691911},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107050},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,16,0))","v":2330.7261767999998},{"$f":"(AF52-AG52-AH52)*12.36%","v":12819.702244547518},{"$f":"AF52-AG52-AH52+AI52","v":116538.97606774751},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":106790},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,17,0))","v":2325.0119966399998},{"$f":"(AK52-AL52-AM52)*12.36%","v":12788.272517215295},{"$f":"AK52-AL52-AM52+AN52","v":116253.26052057531}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":110450},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,10,0))","v":2405.4500711999999},{"$f":"(B54-C54-D54)*12.36%","v":13230.706371199678},{"$f":"B54-C54-D54+E54","v":120275.25629999967},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":111080},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,11,0))","v":2419.2959692799996},{"$f":"(G54-H54-I54)*12.36%","v":13306.863018196989},{"$f":"G54-H54-I54+J54","v":120967.56704891699},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":110430},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,12,0))","v":2405.0105188799994},{"$f":"(L54-M54-N54)*12.36%","v":13228.288699866431},{"$f":"L54-M54-N54+O54","v":120253.27818098644},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":110430},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,13,0))","v":2405.0105188799994},{"$f":"(Q54-R54-S54)*12.36%","v":13228.288699866431},{"$f":"Q54-R54-S54+T54","v":120253.27818098644},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":110830},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,14,0))","v":2413.8015652799995},{"$f":"(V54-W54-X54)*12.36%","v":13276.642126531391},{"$f":"V54-W54-X54+Y54","v":120692.84056125139},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":110260},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,15,0))","v":2401.2743241599997},{"$f":"(AA54-AB54-AC54)*12.36%","v":13207.738493533823},{"$f":"AA54-AB54-AC54+AD54","v":120066.46416937382},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":111090},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,16,0))","v":2419.51574544},{"$f":"(AF54-AG54-AH54)*12.36%","v":13308.071853863614},{"$f":"AF54-AG54-AH54+AI54","v":120978.55610842361},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":110830},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,17,0))","v":2413.8015652799995},{"$f":"(AK54-AL54-AM54)*12.36%","v":13276.642126531391},{"$f":"AK54-AL54-AM54+AN54","v":120692.84056125139}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":107910},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,10,0))","v":2349.6269265599999},{"$f":"(B57-C57-D57)*12.36%","v":12923.662111877184},{"$f":"B57-C57-D57+E57","v":117484.03518531719},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":108580},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,11,0))","v":2364.3519292799997},{"$f":"(G57-H57-I57)*12.36%","v":13004.654101540989},{"$f":"G57-H57-I57+J57","v":118220.30217226098},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":107880},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,12,0))","v":2348.9675980799998},{"$f":"(L57-M57-N57)*12.36%","v":12920.035604877312},{"$f":"L57-M57-N57+O57","v":117451.06800679732},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":107880},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,13,0))","v":2348.9675980799998},{"$f":"(Q57-R57-S57)*12.36%","v":12920.035604877312},{"$f":"Q57-R57-S57+T57","v":117451.06800679732},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":108290},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,14,0))","v":2357.97842064},{"$f":"(V57-W57-X57)*12.36%","v":12969.597867208895},{"$f":"V57-W57-X57+Y57","v":117901.6194465689},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":107710},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,15,0))","v":2345.2314033599996},{"$f":"(AA57-AB57-AC57)*12.36%","v":12899.485398544703},{"$f":"AA57-AB57-AC57+AD57","v":117264.2539951847},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":108550},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,16,0))","v":2363.6926007999996},{"$f":"(AF57-AG57-AH57)*12.36%","v":13001.027594541119},{"$f":"AF57-AG57-AH57+AI57","v":118187.33499374113},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":108290},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,17,0))","v":2357.97842064},{"$f":"(AK57-AL57-AM57)*12.36%","v":12969.597867208895},{"$f":"AK57-AL57-AM57+AN57","v":117901.6194465689}]
["F20S009OG"]
["D22S010A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":106910},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,10,0))","v":2327.6493105599998},{"$f":"(B59-C59-D59)*12.36%","v":12802.778545214784},{"$f":"B59-C59-D59+E59","v":116385.12923465479},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":107580},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,11,0))","v":2342.37431328},{"$f":"(G59-H59-I59)*12.36%","v":12883.770534878591},{"$f":"G59-H59-I59+J59","v":117121.3962215986},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":106880},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,12,0))","v":2326.9899820799997},{"$f":"(L59-M59-N59)*12.36%","v":12799.15203821491},{"$f":"L59-M59-N59+O59","v":116352.1620561349},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":106880},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,13,0))","v":2326.9899820799997},{"$f":"(Q59-R59-S59)*12.36%","v":12799.15203821491},{"$f":"Q59-R59-S59+T59","v":116352.1620561349},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107290},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,14,0))","v":2336.0008046400003},{"$f":"(V59-W59-X59)*12.36%","v":12848.714300546495},{"$f":"V59-W59-X59+Y59","v":116802.71349590649},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":106710},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,15,0))","v":2323.2537873599995},{"$f":"(AA59-AB59-AC59)*12.36%","v":12778.601831882303},{"$f":"AA59-AB59-AC59+AD59","v":116165.34804452231},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":107550},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,16,0))","v":2341.7149847999999},{"$f":"(AF59-AG59-AH59)*12.36%","v":12880.144027878719},{"$f":"AF59-AG59-AH59+AI59","v":117088.42904307872},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107290},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,17,0))","v":2336.0008046400003},{"$f":"(AK59-AL59-AM59)*12.36%","v":12848.714300546495},{"$f":"AK59-AL59-AM59+AN59","v":116802.71349590649}]
["ROTO"]
["R35A042A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":107540},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,10,0))","v":2341.4952086400003},{"$f":"(B61-C61-D61)*12.36%","v":12878.935192212095},{"$f":"B61-C61-D61+E61","v":117077.4399835721},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":108240},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,11,0))","v":2356.8795398400002},{"$f":"(G61-H61-I61)*12.36%","v":12963.553688875776},{"$f":"G61-H61-I61+J61","v":117846.67414903578},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":107440},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,12,0))","v":2339.29744704},{"$f":"(L61-M61-N61)*12.36%","v":12866.846835545855},{"$f":"L61-M61-N61+O61","v":116967.54938850587},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":107440},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,13,0))","v":2339.29744704},{"$f":"(Q61-R61-S61)*12.36%","v":12866.846835545855},{"$f":"Q61-R61-S61+T61","v":116967.54938850587},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":107790},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,14,0))","v":2346.9896126399999},{"$f":"(V61-W61-X61)*12.36%","v":12909.156083877695},{"$f":"V61-W61-X61+Y61","v":117352.1664712377},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":107230},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,15,0))","v":2334.6821476799996},{"$f":"(AA61-AB61-AC61)*12.36%","v":12841.461286546752},{"$f":"AA61-AB61-AC61+AD61","v":116736.77913886675},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":108060},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,16,0))","v":2352.9235689599996},{"$f":"(AF61-AG61-AH61)*12.36%","v":12941.794646876542},{"$f":"AF61-AG61-AH61+AI61","v":117648.87107791654},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":107790},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,17,0))","v":2346.9896126399999},{"$f":"(AK61-AL61-AM61)*12.36%","v":12909.156083877695},{"$f":"AK61-AL61-AM61+AN61","v":117352.1664712377}]
["R35U042A",{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,10,0))","v":108400},1000,{"$f":"IF(B$9=\"SANGLI\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,10,0))","v":2360.3959583999999},{"$f":"(B62-C62-D62)*12.36%","v":12982.895059541759},{"$f":"B62-C62-D62+E62","v":118022.49910114176},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,11,0))","v":109100},1000,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,11,0))","v":2375.7802895999998},{"$f":"(G62-H62-I62)*12.36%","v":13067.513556205438},{"$f":"G62-H62-I62+J62","v":118791.73326660543},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,12,0))","v":108300},1000,{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,12,0))","v":2358.1981967999996},{"$f":"(L62-M62-N62)*12.36%","v":12970.806702875518},{"$f":"L62-M62-N62+O62","v":117912.60850607551},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,13,0))","v":108300},1000,{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,13,0))","v":2358.1981967999996},{"$f":"(Q62-R62-S62)*12.36%","v":12970.806702875518},{"$f":"Q62-R62-S62+T62","v":117912.60850607551},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,14,0))","v":108650},1000,{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,14,0))","v":2365.8903624},{"$f":"(V62-W62-X62)*12.36%","v":13013.115951207359},{"$f":"V62-W62-X62+Y62","v":118297.22558880737},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,15,0))","v":108090},1000,{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,15,0))","v":2353.5828974400001},{"$f":"(AA62-AB62-AC62)*12.36%","v":12945.421153876414},{"$f":"AA62-AB62-AC62+AD62","v":117681.8382564364},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,16,0))","v":108920},1000,{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,16,0))","v":2371.8243187199996},{"$f":"(AF62-AG62-AH62)*12.36%","v":13045.754514206206},{"$f":"AF62-AG62-AH62+AI62","v":118593.9301954862},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,17,0))","v":108650},1000,{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,17,0))","v":2365.8903624},{"$f":"(AK62-AL62-AM62)*12.36%","v":13013.115951207359},{"$f":"AK62-AL62-AM62+AN62","v":118297.22558880737}]
[]
["NOTE : "," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet3","index":2,"n_rows":64,"n_cols":31,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,26,8,30],[8,16,8,20],[5,0,5,25],[1,0,1,20],[2,0,2,20],[8,21,8,25],[3,0,3,20],[4,0,4,20],[6,0,6,20],[8,6,8,10],[8,11,8,15]]}
[]
["UNITED BROTHERS"]
[]
["301,HERITAGE PLAZA, R.S.MAHARAJ MARG,( TELI GALLI CROSS LANE), ANDHERI (E), MUMBAI - 400 069"]
["EL:  26844612(4 LINES) FAX: 26822914  E-MAIL: info@unibrothers.com , prashant@unibrothers.com, jyoti@unibrothers.com"]
["EX-WORKS PRICE OF HDPE \"G-LEX / G-LENE \" W.E.F. 3RD APRIL 2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"Freight",null,2507.0500000000002,null,null,"Freight",null,4749.82,null,null,"Freight",null,2573.77,null,null,"          Freight  1210.75",null,null,null,null,"Freight",null,5162.96,null,null,"Freight"]
[null,null,null,"BARJORA",null,null,"HOSUR",null,null,null,null,"JAMMU",null,null,null,null,"NOIDA",null,null,null,null,"PONDICHERRY",null,null,null,null,"BARODA"]
[null,"BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS",null,"DISC","LOC","EXCISE","EX-WKS",null,"DISC","LOC","EXCISE","EX-WKS"]
["BM"]
["B52A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":105880},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,18,0))","v":2305.01236608},{"$f":"(B12-C12-D12)*12.36%","v":12678.26847155251},{"$f":"B12-C12-D12+E12","v":115253.25610547251},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104160},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,19,0))","v":2267.2108665599999},{"$f":"(G12-H12-I12)*12.36%","v":12470.348736893184},{"$f":"G12-H12-I12+J12","v":113363.13787033319},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":109280},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,20,0))","v":2379.7362604799996},{"$f":"(L12-M12-N12)*12.36%","v":13089.27259820467},{"$f":"L12-M12-N12+O12","v":118989.53633772467},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":107140},1000,0,{"$f":"(Q12-R12-S12)*12.36%","v":13118.903999999999},{"$f":"Q12-R12-S12+T12","v":119258.90399999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104290},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,22,0))","v":2270.0679566399999},{"$f":"(V12-W12-X12)*12.36%","v":12486.063600559293},{"$f":"V12-W12-X12+Y12","v":113505.99564391929},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107200},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,23,0))","v":2334.0228191999995},{"$f":"(AA12-AB12-AC12)*12.36%","v":12837.834779546878},{"$f":"AA12-AB12-AC12+AD12","v":116703.81196034687}]
["B63A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":105880},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,18,0))","v":2305.01236608},{"$f":"(B13-C13-D13)*12.36%","v":12678.26847155251},{"$f":"B13-C13-D13+E13","v":115253.25610547251},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104160},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,19,0))","v":2267.2108665599999},{"$f":"(G13-H13-I13)*12.36%","v":12470.348736893184},{"$f":"G13-H13-I13+J13","v":113363.13787033319},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":109280},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,20,0))","v":2379.7362604799996},{"$f":"(L13-M13-N13)*12.36%","v":13089.27259820467},{"$f":"L13-M13-N13+O13","v":118989.53633772467},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":107140},1000,0,{"$f":"(Q13-R13-S13)*12.36%","v":13118.903999999999},{"$f":"Q13-R13-S13+T13","v":119258.90399999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104290},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,22,0))","v":2270.0679566399999},{"$f":"(V13-W13-X13)*12.36%","v":12486.063600559293},{"$f":"V13-W13-X13+Y13","v":113505.99564391929},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107200},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,23,0))","v":2334.0228191999995},{"$f":"(AA13-AB13-AC13)*12.36%","v":12837.834779546878},{"$f":"AA13-AB13-AC13+AD13","v":116703.81196034687}]
["B55HM0003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":112170},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,18,0))","v":2443.25157072},{"$f":"(B14-C14-D14)*12.36%","v":13438.626105859008},{"$f":"B14-C14-D14+E14","v":122165.37453513901},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":108400},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,19,0))","v":2360.3959583999999},{"$f":"(G14-H14-I14)*12.36%","v":12982.895059541759},{"$f":"G14-H14-I14+J14","v":118022.49910114176},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":113420},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,20,0))","v":2470.7235907199997},{"$f":"(L14-M14-N14)*12.36%","v":13589.730564187008},{"$f":"L14-M14-N14+O14","v":123539.00697346701},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":111370},1000,0,{"$f":"(Q14-R14-S14)*12.36%","v":13641.731999999998},{"$f":"Q14-R14-S14+T14","v":124011.732},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":109430},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,22,0))","v":2383.0329028799997},{"$f":"(V14-W14-X14)*12.36%","v":13107.405133204031},{"$f":"V14-W14-X14+Y14","v":119154.37223032402},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A14,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":111560},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A14,[1]LD!$D$2:$AE$90,23,0))","v":2429.84522496},{"$f":"(AA14-AB14-AC14)*12.36%","v":13364.887130194944},{"$f":"AA14-AB14-AC14+AD14","v":121495.04190523495}]
["CABLE-INSUL"]
["C43D006A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":104959.5},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A16,[1]LD!$D$2:$AE$90,18,0))","v":2284.7819705519996},{"$f":"(B16-C16-D16)*12.36%","v":12566.995148439772},{"$f":"B16-C16-D16+E16","v":114241.71317788778},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":102223.5},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A16,[1]LD!$D$2:$AE$90,19,0))","v":2224.6512131760001},{"$f":"(G16-H16-I16)*12.36%","v":12236.257710051446},{"$f":"G16-H16-I16+J16","v":111235.10649687545},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":107306},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A16,[1]LD!$D$2:$AE$90,20,0))","v":2336.3524464959996},{"$f":"(L16-M16-N16)*12.36%","v":12850.648437613092},{"$f":"L16-M16-N16+O16","v":116820.29599111709},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":105349},1000,0,{"$f":"(Q16-R16-S16)*12.36%","v":12897.536399999999},{"$f":"Q16-R16-S16+T16","v":117246.5364},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":102366},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A16,[1]LD!$D$2:$AE$90,22,0))","v":2227.7830234559997},{"$f":"(V16-W16-X16)*12.36%","v":12253.483618300837},{"$f":"V16-W16-X16+Y16","v":111391.70059484485},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A16,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":104820.5},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A16,[1]LD!$D$2:$AE$90,23,0))","v":2281.7270819279997},{"$f":"(AA16-AB16-AC16)*12.36%","v":12550.192332673698},{"$f":"AA16-AB16-AC16+AD16","v":114088.96525074571}]
[]
["SHETG"]
["E45A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":106060},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A19,[1]LD!$D$2:$AE$90,18,0))","v":2308.9683369599993},{"$f":"(B19-C19-D19)*12.36%","v":12700.027513551744},{"$f":"B19-C19-D19+E19","v":115451.05917659175},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":103170},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A19,[1]LD!$D$2:$AE$90,19,0))","v":2245.4530267199998},{"$f":"(G19-H19-I19)*12.36%","v":12350.674005897406},{"$f":"G19-H19-I19+J19","v":112275.22097917741},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":108520},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A19,[1]LD!$D$2:$AE$90,20,0))","v":2363.0332723199999},{"$f":"(L19-M19-N19)*12.36%","v":12997.401087541248},{"$f":"L19-M19-N19+O19","v":118154.36781522125},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":106460},1000,0,{"$f":"(Q19-R19-S19)*12.36%","v":13034.855999999998},{"$f":"Q19-R19-S19+T19","v":118494.856},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":103320},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A19,[1]LD!$D$2:$AE$90,22,0))","v":2248.7496691199999},{"$f":"(V19-W19-X19)*12.36%","v":12368.806540896767},{"$f":"V19-W19-X19+Y19","v":112440.05687177676},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A19,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":106090},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A19,[1]LD!$D$2:$AE$90,23,0))","v":2309.6276654399999},{"$f":"(AA19-AB19-AC19)*12.36%","v":12703.654020551616},{"$f":"AA19-AB19-AC19+AD19","v":115484.02635511162}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":106580},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A22,[1]LD!$D$2:$AE$90,18,0))","v":2320.3966972799999},{"$f":"(B22-C22-D22)*12.36%","v":12762.886968216191},{"$f":"B22-C22-D22+E22","v":116022.49027093619},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104840},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A22,[1]LD!$D$2:$AE$90,19,0))","v":2282.1556454399997},{"$f":"(G22-H22-I22)*12.36%","v":12552.549562223616},{"$f":"G22-H22-I22+J22","v":114110.39391678362},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":110190},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A22,[1]LD!$D$2:$AE$90,20,0))","v":2399.7358910400003},{"$f":"(L22-M22-N22)*12.36%","v":13199.276643867453},{"$f":"L22-M22-N22+O22","v":119989.54075282745},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":108130},1000,0,{"$f":"(Q22-R22-S22)*12.36%","v":13241.267999999998},{"$f":"Q22-R22-S22+T22","v":120371.268},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104990},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A22,[1]LD!$D$2:$AE$90,22,0))","v":2285.4522878399998},{"$f":"(V22-W22-X22)*12.36%","v":12570.682097222974},{"$f":"V22-W22-X22+Y22","v":114275.22980938297},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A22,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":108190},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A22,[1]LD!$D$2:$AE$90,23,0))","v":2355.78065904},{"$f":"(AA22-AB22-AC22)*12.36%","v":12957.509510542655},{"$f":"AA22-AB22-AC22+AD22","v":117791.72885150266}]
["E52A003OG"]
["E52U003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":110360},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A24,[1]LD!$D$2:$AE$90,18,0))","v":2348.5280457599993},{"$f":"(B24-C24-D24)*12.36%","v":13226.617933544063},{"$f":"B24-C24-D24+E24","v":120238.08988778407},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":108620},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A24,[1]LD!$D$2:$AE$90,19,0))","v":2310.28699392},{"$f":"(G24-H24-I24)*12.36%","v":13016.280527551486},{"$f":"G24-H24-I24+J24","v":118325.99353363148},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":113970},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A24,[1]LD!$D$2:$AE$90,20,0))","v":2427.8672395199997},{"$f":"(L24-M24-N24)*12.36%","v":13663.007609195327},{"$f":"L24-M24-N24+O24","v":124205.14036967533},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":111910},1000,0,{"$f":"(Q24-R24-S24)*12.36%","v":13708.475999999999},{"$f":"Q24-R24-S24+T24","v":124618.476},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":108770},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A24,[1]LD!$D$2:$AE$90,22,0))","v":2313.5836363199996},{"$f":"(V24-W24-X24)*12.36%","v":13034.413062550848},{"$f":"V24-W24-X24+Y24","v":118490.82942623086},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A24,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":111970},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A24,[1]LD!$D$2:$AE$90,23,0))","v":2383.9120075199999},{"$f":"(AA24-AB24-AC24)*12.36%","v":13421.240475870527},{"$f":"AA24-AB24-AC24+AD24","v":122007.32846835052}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":105850},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A27,[1]LD!$D$2:$AE$90,18,0))","v":2304.3530375999999},{"$f":"(B27-C27-D27)*12.36%","v":12674.641964552638},{"$f":"B27-C27-D27+E27","v":115220.28892695263},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104450},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A27,[1]LD!$D$2:$AE$90,19,0))","v":2273.5843752000001},{"$f":"(G27-H27-I27)*12.36%","v":12505.404971225278},{"$f":"G27-H27-I27+J27","v":113681.82059602527},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":109470},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A27,[1]LD!$D$2:$AE$90,20,0))","v":2383.9120075199999},{"$f":"(L27-M27-N27)*12.36%","v":13112.240475870527},{"$f":"L27-M27-N27+O27","v":119198.32846835052},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":107420},1000,0,{"$f":"(Q27-R27-S27)*12.36%","v":13153.511999999999},{"$f":"Q27-R27-S27+T27","v":119573.512},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":105460},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A27,[1]LD!$D$2:$AE$90,22,0))","v":2295.7817673599998},{"$f":"(V27-W27-X27)*12.36%","v":12627.497373554304},{"$f":"V27-W27-X27+Y27","v":114791.71560619431},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A27,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107110},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A27,[1]LD!$D$2:$AE$90,23,0))","v":2332.0448337599996},{"$f":"(AA27-AB27-AC27)*12.36%","v":12826.955258547263},{"$f":"AA27-AB27-AC27+AD27","v":116604.91042478726}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":102660},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A30,[1]LD!$D$2:$AE$90,18,0))","v":2234.2444425599997},{"$f":"(B30-C30-D30)*12.36%","v":12289.023386899584},{"$f":"B30-C30-D30+E30","v":111714.77894433959},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":100760},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A30,[1]LD!$D$2:$AE$90,19,0))","v":2192.4869721599998},{"$f":"(G30-H30-I30)*12.36%","v":12059.344610241023},{"$f":"G30-H30-I30+J30","v":109626.85763808103},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":105840},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A30,[1]LD!$D$2:$AE$90,20,0))","v":2304.1332614399998},{"$f":"(L30-M30-N30)*12.36%","v":12673.433128886014},{"$f":"L30-M30-N30+O30","v":115209.29986744601},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":103660},1000,0,{"$f":"(Q30-R30-S30)*12.36%","v":12688.775999999998},{"$f":"Q30-R30-S30+T30","v":115348.776},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":101280},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A30,[1]LD!$D$2:$AE$90,22,0))","v":2203.9153324800004},{"$f":"(V30-W30-X30)*12.36%","v":12122.204064905471},{"$f":"V30-W30-X30+Y30","v":110198.28873242547},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A30,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":103390},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A30,[1]LD!$D$2:$AE$90,23,0))","v":2250.2881022399997},{"$f":"(AA30-AB30-AC30)*12.36%","v":12377.268390563135},{"$f":"AA30-AB30-AC30+AD30","v":112516.98028832313}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":104710},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A33,[1]LD!$D$2:$AE$90,18,0))","v":2279.2985553599997},{"$f":"(B33-C33-D33)*12.36%","v":12536.834698557503},{"$f":"B33-C33-D33+E33","v":113967.5361431975},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":101820},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A33,[1]LD!$D$2:$AE$90,19,0))","v":2215.7832451199997},{"$f":"(G33-H33-I33)*12.36%","v":12187.481190903167},{"$f":"G33-H33-I33+J33","v":110791.69794578318},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":107170},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A33,[1]LD!$D$2:$AE$90,20,0))","v":2333.3634907200003},{"$f":"(L33-M33-N33)*12.36%","v":12834.208272547006},{"$f":"L33-M33-N33+O33","v":116670.84478182701},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":105110},1000,0,{"$f":"(Q33-R33-S33)*12.36%","v":12867.995999999999},{"$f":"Q33-R33-S33+T33","v":116977.996},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":101970},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A33,[1]LD!$D$2:$AE$90,22,0))","v":2219.0798875199998},{"$f":"(V33-W33-X33)*12.36%","v":12205.613725902527},{"$f":"V33-W33-X33+Y33","v":110956.53383838253},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A33,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":104690},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A33,[1]LD!$D$2:$AE$90,23,0))","v":2278.8590030400001},{"$f":"(AA33-AB33-AC33)*12.36%","v":12534.417027224255},{"$f":"AA33-AB33-AC33+AD33","v":113945.55802418425}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":106240},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A36,[1]LD!$D$2:$AE$90,18,0))","v":2312.92430784},{"$f":"(B36-C36-D36)*12.36%","v":12721.786555550974},{"$f":"B36-C36-D36+E36","v":115648.86224771097},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":103350},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A36,[1]LD!$D$2:$AE$90,19,0))","v":2249.4089976},{"$f":"(G36-H36-I36)*12.36%","v":12372.433047896639},{"$f":"G36-H36-I36+J36","v":112473.02405029665},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":108700},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A36,[1]LD!$D$2:$AE$90,20,0))","v":2366.9892431999997},{"$f":"(L36-M36-N36)*12.36%","v":13019.160129540478},{"$f":"L36-M36-N36+O36","v":118352.17088634048},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":106640},1000,0,{"$f":"(Q36-R36-S36)*12.36%","v":13057.103999999999},{"$f":"Q36-R36-S36+T36","v":118697.10399999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":103500},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A36,[1]LD!$D$2:$AE$90,22,0))","v":2252.7056399999997},{"$f":"(V36-W36-X36)*12.36%","v":12390.565582895999},{"$f":"V36-W36-X36+Y36","v":112637.859942896},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A36,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":106190},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A36,[1]LD!$D$2:$AE$90,23,0))","v":2311.8254270400002},{"$f":"(AA36-AB36-AC36)*12.36%","v":12715.742377217854},{"$f":"AA36-AB36-AC36+AD36","v":115593.91695017785}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":114570},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A39,[1]LD!$D$2:$AE$90,18,0))","v":2441.0538091200001},{"$f":"(B39-C39-D39)*12.36%","v":13735.537749192767},{"$f":"B39-C39-D39+E39","v":124864.48394007277},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":111160},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A39,[1]LD!$D$2:$AE$90,19,0))","v":2366.1101385599995},{"$f":"(G39-H39-I39)*12.36%","v":13323.324786873982},{"$f":"G39-H39-I39+J39","v":121117.21464831398},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":116180},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A39,[1]LD!$D$2:$AE$90,20,0))","v":2476.4377708799998},{"$f":"(L39-M39-N39)*12.36%","v":13930.160291519231},{"$f":"L39-M39-N39+O39","v":126633.72252063923},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":114130},1000,0,{"$f":"(Q39-R39-S39)*12.36%","v":13982.867999999999},{"$f":"Q39-R39-S39+T39","v":127112.868},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":112230},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A39,[1]LD!$D$2:$AE$90,22,0))","v":2389.6261876799995},{"$f":"(V39-W39-X39)*12.36%","v":13452.670203202752},{"$f":"V39-W39-X39+Y39","v":122293.04401552276},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A39,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":114320},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A39,[1]LD!$D$2:$AE$90,23,0))","v":2435.5594051200001},{"$f":"(AA39-AB39-AC39)*12.36%","v":13705.316857527167},{"$f":"AA39-AB39-AC39+AD39","v":124589.75745240717}]
["P54A001OG"]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":116580},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,18,0))","v":2485.2288172799995},{"$f":"(B42-C42-D42)*12.36%","v":13978.513718184191},{"$f":"B42-C42-D42+E42","v":127073.28490090418},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":113160},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,19,0))","v":2410.0653705599998},{"$f":"(G42-H42-I42)*12.36%","v":13565.091920198784},{"$f":"G42-H42-I42+J42","v":123315.02654963879},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":118180},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,20,0))","v":2520.3930028799996},{"$f":"(L42-M42-N42)*12.36%","v":14171.927424844031},{"$f":"L42-M42-N42+O42","v":128831.53442196404},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":116130},1000,0,{"$f":"(Q42-R42-S42)*12.36%","v":14230.067999999999},{"$f":"Q42-R42-S42+T42","v":129360.068},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":114240},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,22,0))","v":2433.8011958400002},{"$f":"(V42-W42-X42)*12.36%","v":13695.646172194174},{"$f":"V42-W42-X42+Y42","v":124501.84497635417},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":116320},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,23,0))","v":2479.5146371199999},{"$f":"(AA42-AB42-AC42)*12.36%","v":13947.083990851967},{"$f":"AA42-AB42-AC42+AD42","v":126787.56935373197}]
["RAFFIA"]
["W50A009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":107430},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,18,0))","v":2251.1672068799999},{"$f":"(B44-C44-D44)*12.36%","v":12876.503733229631},{"$f":"B44-C44-D44+E44","v":117055.33652634964},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104940},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,19,0))","v":2196.4429430399996},{"$f":"(G44-H44-I44)*12.36%","v":12575.503652240253},{"$f":"G44-H44-I44+J44","v":114319.06070920025},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":110290},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,20,0))","v":2314.0231886400002},{"$f":"(L44-M44-N44)*12.36%","v":13222.230733884095},{"$f":"L44-M44-N44+O44","v":120198.20754524409},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":108230},1000,0,{"$f":"(Q44-R44-S44)*12.36%","v":13253.627999999999},{"$f":"Q44-R44-S44+T44","v":120483.628},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104590},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,22,0))","v":2188.7507774400001},{"$f":"(V44-W44-X44)*12.36%","v":12533.194403908416},{"$f":"V44-W44-X44+Y44","v":113934.44362646842},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A44,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107690},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A44,[1]LD!$D$2:$AE$90,23,0))","v":2256.8813870399999},{"$f":"(AA44-AB44-AC44)*12.36%","v":12907.933460561853},{"$f":"AA44-AB44-AC44+AD44","v":117341.05207352185}]
["T50A010A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":107430},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,18,0))","v":2251.1672068799999},{"$f":"(B45-C45-D45)*12.36%","v":12876.503733229631},{"$f":"B45-C45-D45+E45","v":117055.33652634964},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104940},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,19,0))","v":2196.4429430399996},{"$f":"(G45-H45-I45)*12.36%","v":12575.503652240253},{"$f":"G45-H45-I45+J45","v":114319.06070920025},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":110290},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,20,0))","v":2314.0231886400002},{"$f":"(L45-M45-N45)*12.36%","v":13222.230733884095},{"$f":"L45-M45-N45+O45","v":120198.20754524409},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":108230},1000,0,{"$f":"(Q45-R45-S45)*12.36%","v":13253.627999999999},{"$f":"Q45-R45-S45+T45","v":120483.628},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":105090},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,22,0))","v":2199.7395854399997},{"$f":"(V45-W45-X45)*12.36%","v":12593.636187239616},{"$f":"V45-W45-X45+Y45","v":114483.89660179961},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107690},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,23,0))","v":2256.8813870399999},{"$f":"(AA45-AB45-AC45)*12.36%","v":12907.933460561853},{"$f":"AA45-AB45-AC45+AD45","v":117341.05207352185}]
["MF"]
["W52A009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":104330},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,18,0))","v":2270.9470612799996},{"$f":"(B47-C47-D47)*12.36%","v":12490.898943225791},{"$f":"B47-C47-D47+E47","v":113549.9518819458},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":101440},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,19,0))","v":2207.4317510399997},{"$f":"(G47-H47-I47)*12.36%","v":12141.545435571456},{"$f":"G47-H47-I47+J47","v":110374.11368453146},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":106790},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,20,0))","v":2325.0119966399998},{"$f":"(L47-M47-N47)*12.36%","v":12788.272517215295},{"$f":"L47-M47-N47+O47","v":116253.26052057531},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":104730},1000,0,{"$f":"(Q47-R47-S47)*12.36%","v":12821.027999999998},{"$f":"Q47-R47-S47+T47","v":116551.02799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":101590},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,22,0))","v":2210.7283934399998},{"$f":"(V47-W47-X47)*12.36%","v":12159.677970570814},{"$f":"V47-W47-X47+Y47","v":110538.94957713081},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":104190},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,23,0))","v":2267.87019504},{"$f":"(AA47-AB47-AC47)*12.36%","v":12473.975243893055},{"$f":"AA47-AB47-AC47+AD47","v":113396.10504885306}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":104330},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,18,0))","v":2270.9470612799996},{"$f":"(B49-C49-D49)*12.36%","v":12490.898943225791},{"$f":"B49-C49-D49+E49","v":113549.9518819458},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":101440},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,19,0))","v":2207.4317510399997},{"$f":"(G49-H49-I49)*12.36%","v":12141.545435571456},{"$f":"G49-H49-I49+J49","v":110374.11368453146},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":106790},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,20,0))","v":2325.0119966399998},{"$f":"(L49-M49-N49)*12.36%","v":12788.272517215295},{"$f":"L49-M49-N49+O49","v":116253.26052057531},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":104730},1000,0,{"$f":"(Q49-R49-S49)*12.36%","v":12821.027999999998},{"$f":"Q49-R49-S49+T49","v":116551.02799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":101590},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,22,0))","v":2210.7283934399998},{"$f":"(V49-W49-X49)*12.36%","v":12159.677970570814},{"$f":"V49-W49-X49+Y49","v":110538.94957713081},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A49,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":104190},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A49,[1]LD!$D$2:$AE$90,23,0))","v":2267.87019504},{"$f":"(AA49-AB49-AC49)*12.36%","v":12473.975243893055},{"$f":"AA49-AB49-AC49+AD49","v":113396.10504885306}]
["W55A004A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":107330},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,18,0))","v":2336.8799092799995},{"$f":"(B50-C50-D50)*12.36%","v":12853.549643212989},{"$f":"B50-C50-D50+E50","v":116846.66973393298},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104440},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,19,0))","v":2273.36459904},{"$f":"(G50-H50-I50)*12.36%","v":12504.196135558655},{"$f":"G50-H50-I50+J50","v":113670.83153651866},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":109790},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,20,0))","v":2390.9448446400002},{"$f":"(L50-M50-N50)*12.36%","v":13150.923217202493},{"$f":"L50-M50-N50+O50","v":119549.97837256249},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":107730},1000,0,{"$f":"(Q50-R50-S50)*12.36%","v":13191.828},{"$f":"Q50-R50-S50+T50","v":119921.82799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104590},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,22,0))","v":2276.6612414399997},{"$f":"(V50-W50-X50)*12.36%","v":12522.328670558014},{"$f":"V50-W50-X50+Y50","v":113835.66742911801},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107690},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,23,0))","v":2344.79185104},{"$f":"(AA50-AB50-AC50)*12.36%","v":12897.067727211454},{"$f":"AA50-AB50-AC50+AD50","v":117242.27587617145}]
["LLDPE"]
["E20AN009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":105800},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,18,0))","v":2303.2541567999997},{"$f":"(B52-C52-D52)*12.36%","v":12668.597786219518},{"$f":"B52-C52-D52+E52","v":115165.34362941951},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104210},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,19,0))","v":2268.3097473599996},{"$f":"(G52-H52-I52)*12.36%","v":12476.392915226303},{"$f":"G52-H52-I52+J52","v":113418.08316786629},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":109560},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,20,0))","v":2385.8899929599997},{"$f":"(L52-M52-N52)*12.36%","v":13123.119996870142},{"$f":"L52-M52-N52+O52","v":119297.23000391014},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":107500},1000,0,{"$f":"(Q52-R52-S52)*12.36%","v":13163.399999999998},{"$f":"Q52-R52-S52+T52","v":119663.4},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104360},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,22,0))","v":2271.6063897599997},{"$f":"(V52-W52-X52)*12.36%","v":12494.525450225663},{"$f":"V52-W52-X52+Y52","v":113582.91906046566},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":107590},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,23,0))","v":2342.5940894400001},{"$f":"(AA52-AB52-AC52)*12.36%","v":12884.979370545216},{"$f":"AA52-AB52-AC52+AD52","v":117132.38528110522}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":111440},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,18,0))","v":2427.20791104},{"$f":"(B54-C54-D54)*12.36%","v":13350.381102195455},{"$f":"B54-C54-D54+E54","v":121363.17319115547},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":108250},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,19,0))","v":2357.0993159999998},{"$f":"(G54-H54-I54)*12.36%","v":12964.762524542397},{"$f":"G54-H54-I54+J54","v":117857.66320854239},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":113600},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,20,0))","v":2474.6795615999995},{"$f":"(L54-M54-N54)*12.36%","v":13611.489606186238},{"$f":"L54-M54-N54+O54","v":123736.81004458624},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":111540},1000,0,{"$f":"(Q54-R54-S54)*12.36%","v":13662.743999999999},{"$f":"Q54-R54-S54+T54","v":124202.74400000001},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":108400},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,22,0))","v":2360.3959583999999},{"$f":"(V54-W54-X54)*12.36%","v":12982.895059541759},{"$f":"V54-W54-X54+Y54","v":118022.49910114176},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A54,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":111590},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A54,[1]LD!$D$2:$AE$90,23,0))","v":2430.5045534400001},{"$f":"(AA54-AB54-AC54)*12.36%","v":13368.513637194816},{"$f":"AA54-AB54-AC54+AD54","v":121528.00908375482}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":107300},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,18,0))","v":2336.2205807999999},{"$f":"(B57-C57-D57)*12.36%","v":12849.92313621312},{"$f":"B57-C57-D57+E57","v":116813.70255541313},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":105710},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,19,0))","v":2301.2761713599998},{"$f":"(G57-H57-I57)*12.36%","v":12657.718265219903},{"$f":"G57-H57-I57+J57","v":115066.44209385989},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":111060},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,20,0))","v":2418.8564169599999},{"$f":"(L57-M57-N57)*12.36%","v":13304.445346863742},{"$f":"L57-M57-N57+O57","v":120945.58892990374},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":109000},1000,0,{"$f":"(Q57-R57-S57)*12.36%","v":13348.8},{"$f":"Q57-R57-S57+T57","v":121348.8},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":105860},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,22,0))","v":2304.5728137599995},{"$f":"(V57-W57-X57)*12.36%","v":12675.850800219263},{"$f":"V57-W57-X57+Y57","v":115231.27798645927},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":109090},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,23,0))","v":2375.5605134400002},{"$f":"(AA57-AB57-AC57)*12.36%","v":13066.304720538816},{"$f":"AA57-AB57-AC57+AD57","v":118780.74420709882}]
["F20S009OG"]
["D22S010A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":106300},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,18,0))","v":2314.2429647999998},{"$f":"(B59-C59-D59)*12.36%","v":12729.03956955072},{"$f":"B59-C59-D59+E59","v":115714.79660475072},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":104710},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,19,0))","v":2279.2985553599997},{"$f":"(G59-H59-I59)*12.36%","v":12536.834698557503},{"$f":"G59-H59-I59+J59","v":113967.5361431975},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":110060},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,20,0))","v":2396.8788009599994},{"$f":"(L59-M59-N59)*12.36%","v":13183.561780201344},{"$f":"L59-M59-N59+O59","v":119846.68297924135},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":108000},1000,0,{"$f":"(Q59-R59-S59)*12.36%","v":13225.199999999999},{"$f":"Q59-R59-S59+T59","v":120225.2},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":104860},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,22,0))","v":2282.5951977599998},{"$f":"U59-V59-W59+X59","v":16647.795197759995},{"$f":"V59-W59-X59+Y59","v":118225.19999999998},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":108090},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,23,0))","v":2353.5828974400001},{"$f":"(AA59-AB59-AC59)*12.36%","v":12945.421153876414},{"$f":"AA59-AB59-AC59+AD59","v":117681.8382564364}]
["ROTO"]
["R35A042A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":109220},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,18,0))","v":2378.4176035199998},{"$f":"(B61-C61-D61)*12.36%","v":13082.019584204925},{"$f":"B61-C61-D61+E61","v":118923.60198068492},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":105200},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,19,0))","v":2290.0675871999997},{"$f":"(G61-H61-I61)*12.36%","v":12596.067646222078},{"$f":"G61-H61-I61+J61","v":114506.00005902207},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":110570},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,20,0))","v":2408.0873851199999},{"$f":"(L61-M61-N61)*12.36%","v":13245.212399199167},{"$f":"L61-M61-N61+O61","v":120407.12501407917},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":108520},1000,0,{"$f":"(Q61-R61-S61)*12.36%","v":13289.471999999998},{"$f":"Q61-R61-S61+T61","v":120809.47199999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":105870},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,22,0))","v":2304.79258992},{"$f":"(V61-W61-X61)*12.36%","v":12677.059635885886},{"$f":"V61-W61-X61+Y61","v":115242.26704596588},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A61,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":108710},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A61,[1]LD!$D$2:$AE$90,23,0))","v":2367.2090193599993},{"$f":"(AA61-AB61-AC61)*12.36%","v":13020.368965207103},{"$f":"AA61-AB61-AC61+AD61","v":118363.1599458471}]
["R35U042A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,18,0))","v":110500},1000,{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,18,0))","v":2406.5489519999996},{"$f":"(B62-C62-D62)*12.36%","v":13236.750549532799},{"$f":"B62-C62-D62+E62","v":120330.2015975328},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,19,0))","v":106060},1000,{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,19,0))","v":2308.9683369599993},{"$f":"(G62-H62-I62)*12.36%","v":12700.027513551744},{"$f":"G62-H62-I62+J62","v":115451.05917659175},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,20,0))","v":111430},1000,{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,20,0))","v":2426.9881348799995},{"$f":"(L62-M62-N62)*12.36%","v":13349.172266528831},{"$f":"L62-M62-N62+O62","v":121352.18413164883},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,21,0))","v":109780},1000,null,{"$f":"(Q62-R62-S62)*12.36%","v":13445.207999999999},{"$f":"Q62-R62-S62+T62","v":122225.208},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,22,0))","v":106750},1000,{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,22,0))","v":2324.1328919999996},{"$f":"(V62-W62-X62)*12.36%","v":12783.437174548799},{"$f":"V62-W62-X62+Y62","v":116209.30428254881},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A62,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,23,0))","v":109570},1000,{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A62,[1]LD!$D$2:$AE$90,23,0))","v":2386.1097691199998},{"$f":"(AA62-AB62-AC62)*12.36%","v":13124.328832536767},{"$f":"AA62-AB62-AC62+AD62","v":119308.21906341676}]
[]
["NOTE : "," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet4","index":3,"n_rows":62,"n_cols":26,"rows_kept":62,"cut":false,"hidden":false,"merged":[[5,0,5,25],[7,1,7,5],[7,6,7,10],[7,11,7,15],[7,16,7,20],[7,21,7,25],[0,0,0,25],[1,0,1,25],[2,0,2,25],[3,0,3,25],[4,0,4,25]]}
["UNITED BROTHERS"]
["CONSIGNMENT STOCKIST OF GAIL (INDIA) LTD"]
["301,HERITAGE PLAZA, R.S.MAHARAJ MARG,( TELI GALLI CROSS LANE), ANDHERI (E), MUMBAI - 400 069"]
[" TEL:  26844612(4 LINES) FAX: 26822914  E-MAIL: info@unibrothers.com ,prashant@unibrothers.com ,jyoti@unibrothers.com"]
["EX-WORKS PRICE OF HDPE \"G-LEX / G-LENE \" W.E.F. 3RD APRIL 2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"                Freight  985.53",null,null,null,null,"                            Freight   3199.90",null,null,null,null,"                      ",null,"FREIGHT 1758.96",null,null,null,"FREIGHT 5424.7",null,null,null,"            Freight  2024.85"]
[null,"ALWAR",null,null,null,null,"HYDERABAD",null,null,null,null,"BADDI",null,null,null,null,"UDMALPET",null,null,null,null,"BHAVNAGAR"]
[null,"BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS",null,"DISC","LOC","EXCISE","EX-WKS"]
["BM"]
["B52A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A11,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":109470},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A11,[1]LD!$D$2:$AE$90,24,0))","v":2383.9120075199999},{"$f":"(B11-C11-D11)*12.36%","v":13112.240475870527},{"$f":"B11-C11-D11+E11","v":119198.32846835052},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A11,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":105900},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A11,[1]LD!$D$2:$AE$90,25,0))","v":2305.4519183999996},{"$f":"(G11-H11-I11)*12.36%","v":12680.686142885759},{"$f":"G11-H11-I11+J11","v":115275.23422448576},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A11,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":109020},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A11,[1]LD!$D$2:$AE$90,26,0))","v":2374.02208032},{"$f":"(L11-M11-N11)*12.36%","v":13057.842870872446},{"$f":"L11-M11-N11+O11","v":118703.82079055245},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A11,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104210},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A11,[1]LD!$D$2:$AE$90,27,0))","v":2268.3097473599996},{"$f":"(Q11-R11-S11)*12.36%","v":12476.392915226303},{"$f":"Q11-R11-S11+T11","v":113418.08316786629},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A11,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107110},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A11,[1]LD!$D$2:$AE$90,28,0))","v":2332.0448337599996},{"$f":"(V11-W11-X11)*12.36%","v":12826.955258547263},{"$f":"V11-W11-X11+Y11","v":116604.91042478726}]
["B63A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":109470},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,24,0))","v":2383.9120075199999},{"$f":"(B12-C12-D12)*12.36%","v":13112.240475870527},{"$f":"B12-C12-D12+E12","v":119198.32846835052},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":105900},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,25,0))","v":2305.4519183999996},{"$f":"(G12-H12-I12)*12.36%","v":12680.686142885759},{"$f":"G12-H12-I12+J12","v":115275.23422448576},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":109020},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,26,0))","v":2374.02208032},{"$f":"(L12-M12-N12)*12.36%","v":13057.842870872446},{"$f":"L12-M12-N12+O12","v":118703.82079055245},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104210},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,27,0))","v":2268.3097473599996},{"$f":"(Q12-R12-S12)*12.36%","v":12476.392915226303},{"$f":"Q12-R12-S12+T12","v":113418.08316786629},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A12,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107110},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A12,[1]LD!$D$2:$AE$90,28,0))","v":2332.0448337599996},{"$f":"(V12-W12-X12)*12.36%","v":12826.955258547263},{"$f":"V12-W12-X12+Y12","v":116604.91042478726}]
["B55HM0003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":113670},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,24,0))","v":2476.2179947199998},{"$f":"(B13-C13-D13)*12.36%","v":13619.951455852606},{"$f":"B13-C13-D13+E13","v":123813.73346113259},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":110440},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,25,0))","v":2405.2302950399999},{"$f":"(G13-H13-I13)*12.36%","v":13229.497535533053},{"$f":"G13-H13-I13+J13","v":120264.26724049305},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":113680},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,26,0))","v":2476.4377708799998},{"$f":"(L13-M13-N13)*12.36%","v":13621.160291519231},{"$f":"L13-M13-N13+O13","v":123824.72252063923},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":108360},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,27,0))","v":2359.5168537599998},{"$f":"(Q13-R13-S13)*12.36%","v":12978.059716875263},{"$f":"Q13-R13-S13+T13","v":117978.54286311526},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A13,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":111470},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A13,[1]LD!$D$2:$AE$90,28,0))","v":2427.8672395199997},{"$f":"(V13-W13-X13)*12.36%","v":13354.007609195327},{"$f":"V13-W13-X13+Y13","v":121396.14036967533}]
["CABLE-INSUL"]
["C43D006A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":107543.5},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,24,0))","v":2341.5721302960001},{"$f":"(B15-C15-D15)*12.36%","v":12879.358284695412},{"$f":"B15-C15-D15+E15","v":117081.28615439941},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":104437},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,25,0))","v":2273.2986661919999},{"$f":"(G15-H15-I15)*12.36%","v":12503.833484858667},{"$f":"G15-H15-I15+J15","v":113667.53481866667},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":107591},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,26,0))","v":2342.6160670560002},{"$f":"(L15-M15-N15)*12.36%","v":12885.100254111876},{"$f":"L15-M15-N15+O15","v":117133.48418705587},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":102271},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,27,0))","v":2225.6951499359998},{"$f":"(Q15-R15-S15)*12.36%","v":12241.99967946791},{"$f":"Q15-R15-S15+T15","v":111287.30452953192},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A15,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":104735},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A15,[1]LD!$D$2:$AE$90,28,0))","v":2279.8479957599993},{"$f":"(V15-W15-X15)*12.36%","v":12539.856787724062},{"$f":"V15-W15-X15+Y15","v":113995.00879196405}]
[]
["SHETG"]
["E45A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A18,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":108780},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A18,[1]LD!$D$2:$AE$90,24,0))","v":2368.7474524799995},{"$f":"(B18-C18-D18)*12.36%","v":13028.83081487347},{"$f":"B18-C18-D18+E18","v":118440.08336239346},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A18,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":105510},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A18,[1]LD!$D$2:$AE$90,25,0))","v":2296.8806481599995},{"$f":"(G18-H18-I18)*12.36%","v":12633.541551887422},{"$f":"G18-H18-I18+J18","v":114846.66090372742},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A18,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":108830},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A18,[1]LD!$D$2:$AE$90,26,0))","v":2369.8463332799997},{"$f":"(L18-M18-N18)*12.36%","v":13034.874993206591},{"$f":"L18-M18-N18+O18","v":118495.02865992658},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A18,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":103220},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A18,[1]LD!$D$2:$AE$90,27,0))","v":2246.55190752},{"$f":"(Q18-R18-S18)*12.36%","v":12356.718184230527},{"$f":"Q18-R18-S18+T18","v":112330.16627671053},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A18,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":106000},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A18,[1]LD!$D$2:$AE$90,28,0))","v":2307.64968},{"$f":"(V18-W18-X18)*12.36%","v":12692.774499551999},{"$f":"V18-W18-X18+Y18","v":115385.124819552}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A21,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110450},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A21,[1]LD!$D$2:$AE$90,24,0))","v":2405.4500711999999},{"$f":"(B21-C21-D21)*12.36%","v":13230.706371199678},{"$f":"B21-C21-D21+E21","v":120275.25629999967},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A21,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":107180},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A21,[1]LD!$D$2:$AE$90,25,0))","v":2333.5832668799999},{"$f":"(G21-H21-I21)*12.36%","v":12835.417108213631},{"$f":"G21-H21-I21+J21","v":116681.83384133363},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A21,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110500},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A21,[1]LD!$D$2:$AE$90,26,0))","v":2406.5489519999996},{"$f":"(L21-M21-N21)*12.36%","v":13236.750549532799},{"$f":"L21-M21-N21+O21","v":120330.2015975328},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A21,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104890},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A21,[1]LD!$D$2:$AE$90,27,0))","v":2283.2545262400004},{"$f":"(Q21-R21-S21)*12.36%","v":12558.593740556735},{"$f":"Q21-R21-S21+T21","v":114165.33921431674},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A21,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":108100},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A21,[1]LD!$D$2:$AE$90,28,0))","v":2353.8026735999997},{"$f":"(V21-W21-X21)*12.36%","v":12946.629989543038},{"$f":"V21-W21-X21+Y21","v":117692.82731594304}]
["E52A003OG"]
["E52U003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":114230},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,24,0))","v":2433.5814196799997},{"$f":"(B23-C23-D23)*12.36%","v":13694.43733652755},{"$f":"B23-C23-D23+E23","v":124490.85591684755},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":110960},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,25,0))","v":2361.7146153599997},{"$f":"(G23-H23-I23)*12.36%","v":13299.148073541503},{"$f":"G23-H23-I23+J23","v":120897.43345818151},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":114280},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,26,0))","v":2434.6803004799999},{"$f":"(L23-M23-N23)*12.36%","v":13700.48151486067},{"$f":"L23-M23-N23+O23","v":124545.80121438067},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":108670},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,27,0))","v":2311.3858747199997},{"$f":"(Q23-R23-S23)*12.36%","v":13022.324705884606},{"$f":"Q23-R23-S23+T23","v":118380.9388311646},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A23,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":111880},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A23,[1]LD!$D$2:$AE$90,28,0))","v":2381.93402208},{"$f":"(V23-W23-X23)*12.36%","v":13410.360954870912},{"$f":"V23-W23-X23+Y23","v":121908.42693279091}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A26,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":109720},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A26,[1]LD!$D$2:$AE$90,24,0))","v":2389.4064115199999},{"$f":"(B26-C26-D26)*12.36%","v":13142.461367536127},{"$f":"B26-C26-D26+E26","v":119473.05495601613},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A26,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":104740},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A26,[1]LD!$D$2:$AE$90,25,0))","v":2279.9578838400002},{"$f":"(G26-H26-I26)*12.36%","v":12540.461205557374},{"$f":"G26-H26-I26+J26","v":114000.50332171738},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A26,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":108980},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A26,[1]LD!$D$2:$AE$90,26,0))","v":2373.1429756799998},{"$f":"(L26-M26-N26)*12.36%","v":13053.00752820595},{"$f":"L26-M26-N26+O26","v":118659.86455252595},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A26,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104410},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A26,[1]LD!$D$2:$AE$90,27,0))","v":2272.7052705599999},{"$f":"(Q26-R26-S26)*12.36%","v":12500.569628558784},{"$f":"Q26-R26-S26+T26","v":113637.8643579988},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A26,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107020},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A26,[1]LD!$D$2:$AE$90,28,0))","v":2330.0668483200002},{"$f":"(V26-W26-X26)*12.36%","v":12816.075737547646},{"$f":"V26-W26-X26+Y26","v":116506.00888922764}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A29,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":105950},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A29,[1]LD!$D$2:$AE$90,24,0))","v":2306.5507991999998},{"$f":"(B29-C29-D29)*12.36%","v":12686.730321218878},{"$f":"B29-C29-D29+E29","v":115330.17952201888},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A29,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":102930},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A29,[1]LD!$D$2:$AE$90,25,0))","v":2240.1783988799998},{"$f":"(G29-H29-I29)*12.36%","v":12321.661949898431},{"$f":"G29-H29-I29+J29","v":112011.48355101843},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A29,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":105520},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A29,[1]LD!$D$2:$AE$90,26,0))","v":2297.10042432},{"$f":"(L29-M29-N29)*12.36%","v":12634.750387554046},{"$f":"L29-M29-N29+O29","v":114857.64996323404},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A29,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":100920},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A29,[1]LD!$D$2:$AE$90,27,0))","v":2196.00339072},{"$f":"(Q29-R29-S29)*12.36%","v":12078.685980907007},{"$f":"Q29-R29-S29+T29","v":109802.682590187},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A29,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":103350},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A29,[1]LD!$D$2:$AE$90,28,0))","v":2249.4089976},{"$f":"(V29-W29-X29)*12.36%","v":12372.433047896639},{"$f":"V29-W29-X29+Y29","v":112473.02405029665}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A32,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":107420},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A32,[1]LD!$D$2:$AE$90,24,0))","v":2338.8578947199999},{"$f":"(B32-C32-D32)*12.36%","v":12864.429164212606},{"$f":"B32-C32-D32+E32","v":116945.5712694926},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A32,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":104150},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A32,[1]LD!$D$2:$AE$90,25,0))","v":2266.9910903999998},{"$f":"(G32-H32-I32)*12.36%","v":12469.139901226559},{"$f":"G32-H32-I32+J32","v":113352.14881082656},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A32,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":107480},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A32,[1]LD!$D$2:$AE$90,26,0))","v":2340.1765516799996},{"$f":"(L32-M32-N32)*12.36%","v":12871.682178212352},{"$f":"L32-M32-N32+O32","v":117011.50562653237},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A32,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":101870},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A32,[1]LD!$D$2:$AE$90,27,0))","v":2216.8821259199999},{"$f":"(Q32-R32-S32)*12.36%","v":12193.525369236286},{"$f":"Q32-R32-S32+T32","v":110846.64324331628},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A32,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":104600},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A32,[1]LD!$D$2:$AE$90,28,0))","v":2276.8810175999997},{"$f":"(V32-W32-X32)*12.36%","v":12523.537506224638},{"$f":"V32-W32-X32+Y32","v":113846.65648862463}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A35,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":108960},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A35,[1]LD!$D$2:$AE$90,24,0))","v":2372.7034233599993},{"$f":"(B35-C35-D35)*12.36%","v":13050.589856872703},{"$f":"B35-C35-D35+E35","v":118637.8864335127},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A35,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":105690},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A35,[1]LD!$D$2:$AE$90,25,0))","v":2300.8366190399997},{"$f":"(G35-H35-I35)*12.36%","v":12655.300593886655},{"$f":"G35-H35-I35+J35","v":115044.46397484666},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A35,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":109010},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A35,[1]LD!$D$2:$AE$90,26,0))","v":2373.8023041599999},{"$f":"(L35-M35-N35)*12.36%","v":13056.634035205823},{"$f":"L35-M35-N35+O35","v":118692.83173104582},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A35,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":103410},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A35,[1]LD!$D$2:$AE$90,27,0))","v":2250.7276545599993},{"$f":"(Q35-R35-S35)*12.36%","v":12379.686061896382},{"$f":"Q35-R35-S35+T35","v":112538.95840733638},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A35,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":106100},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A35,[1]LD!$D$2:$AE$90,28,0))","v":2309.8474415999999},{"$f":"(V35-W35-X35)*12.36%","v":12704.862856218238},{"$f":"V35-W35-X35+Y35","v":115495.01541461825}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A38,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":116430},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A38,[1]LD!$D$2:$AE$90,24,0))","v":2481.9321748799994},{"$f":"(B38-C38-D38)*12.36%","v":13960.381183184831},{"$f":"B38-C38-D38+E38","v":126908.44900830483},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A38,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":113200},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A38,[1]LD!$D$2:$AE$90,25,0))","v":2410.9444751999999},{"$f":"(G38-H38-I38)*12.36%","v":13569.92726286528},{"$f":"G38-H38-I38+J38","v":123358.98278766529},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A38,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":116440},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A38,[1]LD!$D$2:$AE$90,26,0))","v":2482.1519510400003},{"$f":"(L38-M38-N38)*12.36%","v":13961.590018851455},{"$f":"L38-M38-N38+O38","v":126919.43806781145},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A38,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":111120},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A38,[1]LD!$D$2:$AE$90,27,0))","v":2365.2310339199998},{"$f":"(Q38-R38-S38)*12.36%","v":13318.489444207486},{"$f":"Q38-R38-S38+T38","v":121073.25841028748},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A38,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":114230},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A38,[1]LD!$D$2:$AE$90,28,0))","v":2433.5814196799997},{"$f":"(V38-W38-X38)*12.36%","v":13694.43733652755},{"$f":"V38-W38-X38+Y38","v":124490.85591684755}]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":118430},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,24,0))","v":2525.8874068799996},{"$f":"(B40-C40-D40)*12.36%","v":14202.148316509631},{"$f":"B40-C40-D40+E40","v":129106.26090962962},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":115200},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,25,0))","v":2454.8997071999997},{"$f":"(G40-H40-I40)*12.36%","v":13811.694396190078},{"$f":"G40-H40-I40+J40","v":125556.79468899008},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":118440},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,26,0))","v":2526.1071830400001},{"$f":"(L40-M40-N40)*12.36%","v":14203.357152176253},{"$f":"L40-M40-N40+O40","v":129117.24996913625},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":113120},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,27,0))","v":2409.1862659199996},{"$f":"(Q40-R40-S40)*12.36%","v":13560.256577532287},{"$f":"Q40-R40-S40+T40","v":123271.07031161229},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A40,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":116230},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A40,[1]LD!$D$2:$AE$90,28,0))","v":2477.5366516799995},{"$f":"(V40-W40-X40)*12.36%","v":13936.204469852351},{"$f":"V40-W40-X40+Y40","v":126688.66781817235}]
["RAFFIA"]
["W50A009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110050},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,24,0))","v":2308.7485607999997},{"$f":"(B42-C42-D42)*12.36%","v":13193.218677885119},{"$f":"B42-C42-D42+E42","v":119934.47011708512},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":107280},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,25,0))","v":2247.8705644800002},{"$f":"(G42-H42-I42)*12.36%","v":12858.37119823027},{"$f":"G42-H42-I42+J42","v":116890.50063375026},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110600},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,26,0))","v":2320.8362496},{"$f":"(L42-M42-N42)*12.36%","v":13259.704639549438},{"$f":"L42-M42-N42+O42","v":120538.86838994944},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104500},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,27,0))","v":2186.7727919999998},{"$f":"(Q42-R42-S42)*12.36%","v":12522.314882908799},{"$f":"Q42-R42-S42+T42","v":113835.5420909088},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A42,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107600},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A42,[1]LD!$D$2:$AE$90,28,0))","v":2254.9034016000001},{"$f":"(V42-W42-X42)*12.36%","v":12897.05393956224},{"$f":"V42-W42-X42+Y42","v":117242.15053796224}]
["T50A010A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A43,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110550},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A43,[1]LD!$D$2:$AE$90,24,0))","v":2319.7373687999998},{"$f":"(B43-C43-D43)*12.36%","v":13253.660461216319},{"$f":"B43-C43-D43+E43","v":120483.92309241633},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A43,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":107280},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A43,[1]LD!$D$2:$AE$90,25,0))","v":2247.8705644800002},{"$f":"(G43-H43-I43)*12.36%","v":12858.37119823027},{"$f":"G43-H43-I43+J43","v":116890.50063375026},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A43,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110600},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A43,[1]LD!$D$2:$AE$90,26,0))","v":2320.8362496},{"$f":"(L43-M43-N43)*12.36%","v":13259.704639549438},{"$f":"L43-M43-N43+O43","v":120538.86838994944},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A43,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":105000},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A43,[1]LD!$D$2:$AE$90,27,0))","v":2197.7615999999998},{"$f":"(Q43-R43-S43)*12.36%","v":12582.756666239999},{"$f":"Q43-R43-S43+T43","v":114384.99506623999},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A43,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107600},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A43,[1]LD!$D$2:$AE$90,28,0))","v":2254.9034016000001},{"$f":"(V43-W43-X43)*12.36%","v":12897.05393956224},{"$f":"V43-W43-X43+Y43","v":117242.15053796224}]
["MF"]
["W52A009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":107050},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,24,0))","v":2330.7261767999998},{"$f":"(B45-C45-D45)*12.36%","v":12819.702244547518},{"$f":"B45-C45-D45+E45","v":116538.97606774751},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":103780},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,25,0))","v":2258.8593724799994},{"$f":"(G45-H45-I45)*12.36%","v":12424.412981561471},{"$f":"G45-H45-I45+J45","v":112945.55360908147},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":107100},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,26,0))","v":2331.8250576},{"$f":"(L45-M45-N45)*12.36%","v":12825.746422880638},{"$f":"L45-M45-N45+O45","v":116593.92136528064},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":101500},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,27,0))","v":2208.7504079999999},{"$f":"(Q45-R45-S45)*12.36%","v":12148.798449571199},{"$f":"Q45-R45-S45+T45","v":110440.04804157121},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A45,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":104100},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A45,[1]LD!$D$2:$AE$90,28,0))","v":2265.8922095999997},{"$f":"(V45-W45-X45)*12.36%","v":12463.095722893439},{"$f":"V45-W45-X45+Y45","v":113297.20351329344}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":107050},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,24,0))","v":2330.7261767999998},{"$f":"(B47-C47-D47)*12.36%","v":12819.702244547518},{"$f":"B47-C47-D47+E47","v":116538.97606774751},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":103780},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,25,0))","v":2258.8593724799994},{"$f":"(G47-H47-I47)*12.36%","v":12424.412981561471},{"$f":"G47-H47-I47+J47","v":112945.55360908147},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":107100},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,26,0))","v":2331.8250576},{"$f":"(L47-M47-N47)*12.36%","v":12825.746422880638},{"$f":"L47-M47-N47+O47","v":116593.92136528064},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":101500},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,27,0))","v":2208.7504079999999},{"$f":"(Q47-R47-S47)*12.36%","v":12148.798449571199},{"$f":"Q47-R47-S47+T47","v":110440.04804157121},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A47,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":104100},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A47,[1]LD!$D$2:$AE$90,28,0))","v":2265.8922095999997},{"$f":"(V47-W47-X47)*12.36%","v":12463.095722893439},{"$f":"V47-W47-X47+Y47","v":113297.20351329344}]
["W55A004A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A48,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110050},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A48,[1]LD!$D$2:$AE$90,24,0))","v":2396.6590247999998},{"$f":"(B48-C48-D48)*12.36%","v":13182.352944534719},{"$f":"B48-C48-D48+E48","v":119835.69391973472},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A48,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":106780},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A48,[1]LD!$D$2:$AE$90,25,0))","v":2324.7922204799997},{"$f":"(G48-H48-I48)*12.36%","v":12787.063681548671},{"$f":"G48-H48-I48+J48","v":116242.27146106867},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A48,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110100},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A48,[1]LD!$D$2:$AE$90,26,0))","v":2397.7579055999995},{"$f":"(L48-M48-N48)*12.36%","v":13188.397122867838},{"$f":"L48-M48-N48+O48","v":119890.63921726785},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A48,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104500},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A48,[1]LD!$D$2:$AE$90,27,0))","v":2274.6832559999998},{"$f":"(Q48-R48-S48)*12.36%","v":12511.449149558399},{"$f":"Q48-R48-S48+T48","v":113736.76589355839},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A48,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107600},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A48,[1]LD!$D$2:$AE$90,28,0))","v":2342.8138655999996},{"$f":"(V48-W48-X48)*12.36%","v":12886.18820621184},{"$f":"V48-W48-X48+Y48","v":117143.37434061184}]
["LLDPE"]
["E20AN009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":109810},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,24,0))","v":2391.3843969599993},{"$f":"(B50-C50-D50)*12.36%","v":13153.340888535742},{"$f":"B50-C50-D50+E50","v":119571.95649157575},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":106540},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,25,0))","v":2319.5175926399997},{"$f":"(G50-H50-I50)*12.36%","v":12758.051625549695},{"$f":"G50-H50-I50+J50","v":115978.53403290969},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":109860},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,26,0))","v":2392.4832777599995},{"$f":"(L50-M50-N50)*12.36%","v":13159.385066868863},{"$f":"L50-M50-N50+O50","v":119626.90178910887},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104260},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,27,0))","v":2269.4086281599998},{"$f":"(Q50-R50-S50)*12.36%","v":12482.437093559422},{"$f":"Q50-R50-S50+T50","v":113473.02846539942},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A50,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":107500},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A50,[1]LD!$D$2:$AE$90,28,0))","v":2340.6161040000002},{"$f":"(V50-W50-X50)*12.36%","v":12874.099849545599},{"$f":"V50-W50-X50+Y50","v":117033.4837455456}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":113850},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,24,0))","v":2480.1739655999995},{"$f":"(B52-C52-D52)*12.36%","v":13641.710497851838},{"$f":"B52-C52-D52+E52","v":124011.53653225183},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":110580},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,25,0))","v":2408.3071612799995},{"$f":"(G52-H52-I52)*12.36%","v":13246.421234865791},{"$f":"G52-H52-I52+J52","v":120418.11407358579},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":113910},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,26,0))","v":2481.4926225600002},{"$f":"(L52-M52-N52)*12.36%","v":13648.963511851582},{"$f":"L52-M52-N52+O52","v":124077.47088929158},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":108300},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,27,0))","v":2358.1981967999996},{"$f":"(Q52-R52-S52)*12.36%","v":12970.806702875518},{"$f":"Q52-R52-S52+T52","v":117912.60850607551},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A52,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":111500},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A52,[1]LD!$D$2:$AE$90,28,0))","v":2428.5265679999998},{"$f":"(V52-W52-X52)*12.36%","v":13357.634116195199},{"$f":"V52-W52-X52+Y52","v":121429.1075481952}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A55,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":111310},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A55,[1]LD!$D$2:$AE$90,24,0))","v":2424.35082096},{"$f":"(B55-C55-D55)*12.36%","v":13334.666238529344},{"$f":"B55-C55-D55+E55","v":121220.31541756935},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A55,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":108040},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A55,[1]LD!$D$2:$AE$90,25,0))","v":2352.4840166399999},{"$f":"(G55-H55-I55)*12.36%","v":12939.376975543295},{"$f":"G55-H55-I55+J55","v":117626.89295890331},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A55,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":111360},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A55,[1]LD!$D$2:$AE$90,26,0))","v":2425.4497017599997},{"$f":"(L55-M55-N55)*12.36%","v":13340.710416862463},{"$f":"L55-M55-N55+O55","v":121275.26071510247},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A55,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":105760},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A55,[1]LD!$D$2:$AE$90,27,0))","v":2302.3750521599995},{"$f":"(Q55-R55-S55)*12.36%","v":12663.762443553023},{"$f":"Q55-R55-S55+T55","v":115121.38739139301},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A55,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":109000},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A55,[1]LD!$D$2:$AE$90,28,0))","v":2373.5825279999995},{"$f":"(V55-W55-X55)*12.36%","v":13055.425199539199},{"$f":"V55-W55-X55+Y55","v":118681.8426715392}]
["F20S009OG"]
["D22S010A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110310},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,24,0))","v":2402.3732049599998},{"$f":"(B57-C57-D57)*12.36%","v":13213.782671866944},{"$f":"B57-C57-D57+E57","v":120121.40946690695},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":107040},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,25,0))","v":2330.5064006399998},{"$f":"(G57-H57-I57)*12.36%","v":12818.493408880893},{"$f":"G57-H57-I57+J57","v":116527.98700824089},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110360},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,26,0))","v":2403.4720857599996},{"$f":"(L57-M57-N57)*12.36%","v":13219.826850200063},{"$f":"L57-M57-N57+O57","v":120176.35476444005},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":104760},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,27,0))","v":2280.3974361599994},{"$f":"(Q57-R57-S57)*12.36%","v":12542.878876890623},{"$f":"Q57-R57-S57+T57","v":114022.48144073063},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A57,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":108000},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A57,[1]LD!$D$2:$AE$90,28,0))","v":2351.6049119999998},{"$f":"(V57-W57-X57)*12.36%","v":12934.541632876799},{"$f":"V57-W57-X57+Y57","v":117582.93672087681}]
["ROTO"]
["R35A042A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":110820},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,24,0))","v":2413.5817891199999},{"$f":"(B59-C59-D59)*12.36%","v":13275.433290864767},{"$f":"B59-C59-D59+E59","v":120681.85150174476},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":107590},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,25,0))","v":2342.5940894400001},{"$f":"(G59-H59-I59)*12.36%","v":12884.979370545216},{"$f":"G59-H59-I59+J59","v":117132.38528110522},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":110830},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,26,0))","v":2413.8015652799995},{"$f":"(L59-M59-N59)*12.36%","v":13276.642126531391},{"$f":"L59-M59-N59+O59","v":120692.84056125139},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":105360},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,27,0))","v":2293.5840057599994},{"$f":"(Q59-R59-S59)*12.36%","v":12615.409016888063},{"$f":"Q59-R59-S59+T59","v":114681.82501112806},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A59,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":108620},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A59,[1]LD!$D$2:$AE$90,28,0))","v":2365.2310339199998},{"$f":"(V59-W59-X59)*12.36%","v":13009.489444207486},{"$f":"V59-W59-X59+Y59","v":118264.25841028748}]
["R35U042A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A60,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,24,0))","v":111680},1000,{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A60,[1]LD!$D$2:$AE$90,24,0))","v":2432.4825388799995},{"$f":"(B60-C60-D60)*12.36%","v":13379.393158194431},{"$f":"B60-C60-D60+E60","v":121626.91061931444},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A60,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,25,0))","v":108450},1000,{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A60,[1]LD!$D$2:$AE$90,25,0))","v":2361.4948391999997},{"$f":"(G60-H60-I60)*12.36%","v":12988.93923787488},{"$f":"G60-H60-I60+J60","v":118077.44439867488},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A60,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,26,0))","v":111690},1000,{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A60,[1]LD!$D$2:$AE$90,26,0))","v":2432.7023150399996},{"$f":"(L60-M60-N60)*12.36%","v":13380.601993861053},{"$f":"L60-M60-N60+O60","v":121637.89967882105},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A60,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,27,0))","v":106220},1000,{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A60,[1]LD!$D$2:$AE$90,27,0))","v":2312.4847555199999},{"$f":"(Q60-R60-S60)*12.36%","v":12719.368884217727},{"$f":"Q60-R60-S60+T60","v":115626.88412869773},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A60,'[2]PROPOSED EX WORKS'!$D$2:$AE$90,28,0))","v":109480},1000,{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A60,[1]LD!$D$2:$AE$90,28,0))","v":2384.1317836799994},{"$f":"(V60-W60-X60)*12.36%","v":13113.44931153715},{"$f":"V60-W60-X60+Y60","v":119209.31752785714}]
[]
["NOTE : "," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"STOCK POINT PRICE","index":4,"n_rows":85,"n_cols":13,"rows_kept":85,"cut":false,"hidden":false,"merged":[[44,6,44,7],[1,0,1,10],[2,0,2,10],[3,0,3,10],[4,0,4,10],[5,0,5,10]]}
[]
["UNITED BROTHERS"]
["CONSIGNMENT STOCKIST OF GAIL (INDIA) LTD"]
["301,HERITAGE PLAZA, R.S.MAHARAJ MARG,( TELI GALLI CROSS LANE), ANDHERI (E), MUMBAI - 400 069"]
["               TEL:  26844612(4 LINES) FAX: 26822914  E-MAIL:info@unibrothers.com,prashant@unibrothers.com,jyoti@unibrothers.com"]
["PRICE OF HDPE \"G-LEX / G-LENE \" W.E.F 3RD APRIL 2014"]
[]
[null,null,"DAMAN","BHIWANDI","PUNE"]
[null,null,"ST.PT.","ST.PT.","ST.PT.",null,"   FREIGHT"]
[null,"BM",null,null,null,null,"ALWAR",985.53]
[null,"B52A003A",121300,121130,121240,null,"BHAVNAGAR",2024.85]
[null,"B52A003NA",120730,120560,121240,null,"BADDI",1758.96]
[null,"B63A003A",121300,121130,121240,null,"DAMAN",2048.77]
[null,"B63A003NA",120730,120560,121240,null,"SILVASSA",2061.17]
[null,"B55HM0003A",125730,125630,125770,null,"BHIWANDI",2537.23]
[null,"B55HM0003NA",125160,125060,125770,null,"JALGAON",1959.23]
[null,"B53EA0035A",121860,121690,121800,null,"NAGPUR",1624.98]
[null,"SHETG",null,null,null,null,"SANGLI",3069.18]
[null,"E45A003A",120230,120040,120220,null,"UMBERGAON",2016.35]
[null,null,null,null,null,null,"PUNE",2640.33]
[null,"EXTR",null,null,null,null,"WAI",2825.33]
[null,"E52A003A",122110,121910,122100,null,"HYDERABAD",3199.9]
[null,"E52A003NA",121540,121340,122100,null,"NASIK",2282.96]
[null,"E52U003A",123540,123350,123530,null,"AHMEDNAGAR",2446.9299999999998]
[null,"E52U003NA",122970,122780,123530,null,"ROHA",2814.81]
[null,"HM FILM",null,null,null,null,"AURANGABAD",2247.23]
[null,"F55HM0003A",120730,121190,121330,null,"TARAPUR",2610.9]
[null,"F55HM0003NA",120160,120620,121330,null,"THANE",2581.4699999999998]
[null,"IM HIGH",null,null,null,null,"SOLAPUR",2833.73]
[null,"I50A180A",117160,117130,117260,null,"BAROJRA",2507.0500000000002]
[null,null,null,null,null,null,"HOSUR",4749.82]
[null,"IM LOW",null,null,null,null,"JAMMU",2573.77]
[null,"I60A080A",118700,118520,118700,null,"NOIDA",1210.75]
[null,null,null,null,null,null,"PONDICHERRY",5162.96]
[null,"IM-L-UV",null,null,null,null,"UDMALPET",5424.7]
[null,"I60U080A",120430,120240,120420,null,"KOLHAPUR",3163.78]
[null,null,null,null,null,null,"BARODA"]
[null,"PIPE (PE80)"]
[null,"P54A001A",126030,125920,126060]
[null,"P54A001NA",125460,125350,126060]
[null,"PIPE (PE100)"]
[null,"P52A003A",128270,128170,128310]
[null,"P52A003NA",127700,127600,128310]
[null,"RAFFIA"]
[null,"W50A009A",117720,117530,117710,null,"QUANTITY DISCOUNT"]
[null,"T50A010A",117720,117530,117710]
[null,"MF",null,null,null,null,"QTY MTS","AMT"]
[null,"W55A004A",121660,121460,121650,null,">=10",300]
[null,"W55A004NA",121090,120890,121650,null,">=30",400]
[null,"W52A009A",118280,118090,118280,null,">=50",500]
[null,"W52A009NA",117710,117520,118280,null,">=100",600]
[null,"W52ASR009A",118280,118090,118280," ",">=200",700]
[null,"W52ASR009NA",117710,117520,118280,null,">=300",750]
[null,"LLDPE",null,null,null,null,">=400",800]
[null,null,null,null,null,null,">=600",900]
[null,"E36A060A",125930,125740,125930]
[]
[null,"FILM"]
[null,"F20S009A",123070,122890,123060]
[null,"F20S009OG"]
[null,"D22S010A",121950,121770,121940]
[null,"E20AN009A",121390,121200,121380]
[null,"ROTO"]
[null,"R35A042A",122530,122430,122570]
[null,"R35U042A",123500,123400,123530]
[]
[null,"* Ex Works Cash Discount (Rs.1000/-) ",null,null,null,null,null,null,null,null,null," "," "]
[null,"1.  Freight & Transportation will be extra and at buyers account, on Ex-Works sale"]
[null,"2.  The price of B Grade will be Rs.500/- PMT less than Prime Grade for Ex.Works sale and Rs.580/- P.M.T. less for Stock Point Sales."]
[null,"3.  The price of Old Plant & New Plant  are same from Direct Sale"]
[null,"4.  The price of Standardised Grade will be Rs.500/-PMT less than Prime Grade for Ex.Wks.sale and Rs.580/-P.M.T.less for St.Pt. Sales."]
[null,"5.  14 days interest free credit is applicable in lieu of this credit a Cash Discount of Rs.800/- PMT is offered in the "]
[null,"     basic price in case of Cash Payment in Ex-Works Sale."]
[null,"6.  Stock point Price is net price"]
[null,"7.  Cash/quantity Discount is not applicable for OG & PS Grade."]
[null,"8.  CST & Transportation will be charged extra  & at buyers account on Exworks sale  "]
[null,"9.  CST / Vat & Transporation will be charged extra & at buyers account  on Stock Point sale"]
[null,"10.  The prices are subject to change without any prior notice those prevailing at the time of delivery will be applicable."]
[null,"11.  C-Form is mandatory for all Ex-works Sales w.e.f.1st April'2002."]
[null,"12. Gas Authority Of India Ltd. changed to GAIL (India) Ltd. w.e.f. 1st January 2003."]
[null,"13. CST @ 2%  WILL BE APPLICABLE"]
[null,"14. Payment will be accepted through RTGS only."]
[]
[null,"JYOTI",9930945123]
[null,"ASHISH",9029914092]