{"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":62,"n_cols":36,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,0,0,25],[1,0,1,25],[2,0,2,25],[3,0,3,25],[4,0,4,25],[5,0,5,25],[7,31,7,35],[7,1,7,5],[7,6,7,10],[7,11,7,15],[7,16,7,20],[7,21,7,25],[7,26,7,30]]}
["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. 1st AUGUST 2014"]
[]
[null,"Freight",2156.6799999999998,null,null,null,"Freight",null,2169.7399999999998,null,null,"Freight",null,2696.11,null,null,"Freight",null,2046.23,null,null,"Freight",1755.44,null,null,null,"Freight",null,2347.02,null,null,"           Freight  3205.47"]
[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,"SANGLI"]
[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","LOC","EXCISE","EX-WKS","BASIC","DISC","LOC","EXCISE","EX-WKS"]
["BM"]
["B52A003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109650},1000,0,{"$f":"(B11-C11-D11)*12.36%","v":13429.14},{"$f":"B11-C11-D11+E11","v":122079.14},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109650},1000,0,{"$f":"(G11-H11-I11)*12.36%","v":13429.14},{"$f":"G11-H11-I11+J11","v":122079.14},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109010},1000,0,{"$f":"(L11-M11-N11)*12.36%","v":13350.035999999998},{"$f":"L11-M11-N11+O11","v":121360.03599999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":110040},1000,0,{"$f":"(Q11-R11-S11)*12.36%","v":13477.343999999999},{"$f":"Q11-R11-S11+T11","v":122517.344},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111090},1000,0,{"$f":"(V11-W11-X11)*12.36%","v":13607.123999999998},{"$f":"V11-W11-X11+Y11","v":123697.124},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109660},1000,0,{"$f":"(AA11-AB11-AC11)*12.36%","v":13430.375999999998},{"$f":"AA11-AB11-AC11+AD11","v":122090.376},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A11,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":109030},1000,0,{"$f":"(AF11-AG11-AH11)*12.36%","v":13352.507999999998},{"$f":"AF11-AG11-AH11+AI11","v":121382.508}]
["B63A003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109650},1000,0,{"$f":"(B12-C12-D12)*12.36%","v":13429.14},{"$f":"B12-C12-D12+E12","v":122079.14},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109650},1000,0,{"$f":"(G12-H12-I12)*12.36%","v":13429.14},{"$f":"G12-H12-I12+J12","v":122079.14},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109010},1000,0,{"$f":"(L12-M12-N12)*12.36%","v":13350.035999999998},{"$f":"L12-M12-N12+O12","v":121360.03599999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":110040},1000,0,{"$f":"(Q12-R12-S12)*12.36%","v":13477.343999999999},{"$f":"Q12-R12-S12+T12","v":122517.344},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111090},1000,0,{"$f":"(V12-W12-X12)*12.36%","v":13607.123999999998},{"$f":"V12-W12-X12+Y12","v":123697.124},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109660},1000,0,{"$f":"(AA12-AB12-AC12)*12.36%","v":13430.375999999998},{"$f":"AA12-AB12-AC12+AD12","v":122090.376},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A12,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":109030},1000,0,{"$f":"(AF12-AG12-AH12)*12.36%","v":13352.507999999998},{"$f":"AF12-AG12-AH12+AI12","v":121382.508}]
["B55HM0003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":113100},1000,0,{"$f":"(B13-C13-D13)*12.36%","v":13855.56},{"$f":"B13-C13-D13+E13","v":125955.56},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":113110},1000,0,{"$f":"(G13-H13-I13)*12.36%","v":13856.795999999998},{"$f":"G13-H13-I13+J13","v":125966.796},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112520},1000,0,{"$f":"(L13-M13-N13)*12.36%","v":13783.871999999999},{"$f":"L13-M13-N13+O13","v":125303.872},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113550},1000,0,{"$f":"(Q13-R13-S13)*12.36%","v":13911.179999999998},{"$f":"Q13-R13-S13+T13","v":126461.18},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114690},1000,0,{"$f":"(V13-W13-X13)*12.36%","v":14052.083999999999},{"$f":"V13-W13-X13+Y13","v":127742.084},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":113160},1000,0,{"$f":"(AA13-AB13-AC13)*12.36%","v":13862.975999999999},{"$f":"AA13-AB13-AC13+AD13","v":126022.976},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A13,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112640},1000,0,{"$f":"(AF13-AG13-AH13)*12.36%","v":13798.703999999998},{"$f":"AF13-AG13-AH13+AI13","v":125438.704}]
["B53EA0035A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A14,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":110150},1000,0,{"$f":"(B14-C14-D14)*12.36%","v":13490.939999999999},{"$f":"B14-C14-D14+E14","v":122640.94},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A14,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":110150},1000,0,{"$f":"(G14-H14-I14)*12.36%","v":13490.939999999999},{"$f":"G14-H14-I14+J14","v":122640.94}]
["SHETG"]
["E45A003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112450},1000,0,{"$f":"(B16-C16-D16)*12.36%","v":13775.22},{"$f":"B16-C16-D16+E16","v":125225.22},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112450},1000,0,{"$f":"(G16-H16-I16)*12.36%","v":13775.22},{"$f":"G16-H16-I16+J16","v":125225.22},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":111790},1000,0,{"$f":"(L16-M16-N16)*12.36%","v":13693.643999999998},{"$f":"L16-M16-N16+O16","v":124483.644},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":112890},1000,0,{"$f":"(Q16-R16-S16)*12.36%","v":13829.603999999999},{"$f":"Q16-R16-S16+T16","v":125719.60399999999},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114030},1000,0,{"$f":"(V16-W16-X16)*12.36%","v":13970.507999999998},{"$f":"V16-W16-X16+Y16","v":127000.508},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112520},1000,0,{"$f":"(AA16-AB16-AC16)*12.36%","v":13783.871999999999},{"$f":"AA16-AB16-AC16+AD16","v":125303.872},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A16,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":111880},1000,0,{"$f":"(AF16-AG16-AH16)*12.36%","v":13704.767999999998},{"$f":"AF16-AG16-AH16+AI16","v":124584.768}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":111120},1000,0,{"$f":"(B19-C19-D19)*12.36%","v":13610.831999999999},{"$f":"B19-C19-D19+E19","v":123730.83199999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":111120},1000,0,{"$f":"(G19-H19-I19)*12.36%","v":13610.831999999999},{"$f":"G19-H19-I19+J19","v":123730.83199999999},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":110460},1000,0,{"$f":"(L19-M19-N19)*12.36%","v":13529.255999999999},{"$f":"L19-M19-N19+O19","v":122989.25599999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":111560},1000,0,{"$f":"(Q19-R19-S19)*12.36%","v":13665.215999999999},{"$f":"Q19-R19-S19+T19","v":124225.216},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":112700},1000,0,{"$f":"(V19-W19-X19)*12.36%","v":13806.119999999999},{"$f":"V19-W19-X19+Y19","v":125506.12},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":111180},1000,0,{"$f":"(AA19-AB19-AC19)*12.36%","v":13618.247999999998},{"$f":"AA19-AB19-AC19+AD19","v":123798.24799999999},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A19,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":110550},1000,0,{"$f":"(AF19-AG19-AH19)*12.36%","v":13540.38},{"$f":"AF19-AG19-AH19+AI19","v":123090.38}]
["E52A003OG"]
["E52U003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112900},1000,0,{"$f":"(B21-C21-D21)*12.36%","v":13830.839999999998},{"$f":"B21-C21-D21+E21","v":125730.84},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112900},1000,0,{"$f":"(G21-H21-I21)*12.36%","v":13830.839999999998},{"$f":"G21-H21-I21+J21","v":125730.84},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112240},1000,0,{"$f":"(L21-M21-N21)*12.36%","v":13749.263999999999},{"$f":"L21-M21-N21+O21","v":124989.264},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113340},1000,0,{"$f":"(Q21-R21-S21)*12.36%","v":13885.223999999998},{"$f":"Q21-R21-S21+T21","v":126225.224},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114480},1000,0,{"$f":"(V21-W21-X21)*12.36%","v":14026.127999999999},{"$f":"V21-W21-X21+Y21","v":127506.128},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112960},1000,0,{"$f":"(AA21-AB21-AC21)*12.36%","v":13838.255999999999},{"$f":"AA21-AB21-AC21+AD21","v":125798.25599999999},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A21,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112330},1000,0,{"$f":"(AF21-AG21-AH21)*12.36%","v":13760.387999999999},{"$f":"AF21-AG21-AH21+AI21","v":125090.38800000001}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":110650},1000,0,{"$f":"(B24-C24-D24)*12.36%","v":13552.739999999998},{"$f":"B24-C24-D24+E24","v":123202.73999999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":111160},1000,0,{"$f":"(G24-H24-I24)*12.36%","v":13615.775999999998},{"$f":"G24-H24-I24+J24","v":123775.776},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":110570},1000,0,{"$f":"(L24-M24-N24)*12.36%","v":13542.851999999999},{"$f":"L24-M24-N24+O24","v":123112.852},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":111600},1000,0,{"$f":"(Q24-R24-S24)*12.36%","v":13670.159999999998},{"$f":"Q24-R24-S24+T24","v":124270.16},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":112740},1000,0,{"$f":"(V24-W24-X24)*12.36%","v":13811.063999999998},{"$f":"V24-W24-X24+Y24","v":125551.064},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":111210},1000,0,{"$f":"(AA24-AB24-AC24)*12.36%","v":13621.955999999998},{"$f":"AA24-AB24-AC24+AD24","v":123831.95600000001},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A24,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":110690},1000,0,{"$f":"(AF24-AG24-AH24)*12.36%","v":13557.683999999999},{"$f":"AF24-AG24-AH24+AI24","v":123247.68399999999}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":110220},1000,0,{"$f":"(B27-C27-D27)*12.36%","v":13499.591999999999},{"$f":"B27-C27-D27+E27","v":122719.592},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":110230},1000,0,{"$f":"(G27-H27-I27)*12.36%","v":13500.828},{"$f":"G27-H27-I27+J27","v":122730.82799999999},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109700},1000,0,{"$f":"(L27-M27-N27)*12.36%","v":13435.319999999998},{"$f":"L27-M27-N27+O27","v":122135.31999999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":110660},1000,0,{"$f":"(Q27-R27-S27)*12.36%","v":13553.975999999999},{"$f":"Q27-R27-S27+T27","v":123213.976},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111770},1000,0,{"$f":"(V27-W27-X27)*12.36%","v":13691.171999999999},{"$f":"V27-W27-X27+Y27","v":124461.17199999999},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":110300},1000,0,{"$f":"(AA27-AB27-AC27)*12.36%","v":13509.479999999998},{"$f":"AA27-AB27-AC27+AD27","v":122809.48},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A27,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":109840},1000,0,{"$f":"(AF27-AG27-AH27)*12.36%","v":13452.623999999998},{"$f":"AF27-AG27-AH27+AI27","v":122292.624}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":110590},1000,0,{"$f":"(B30-C30-D30)*12.36%","v":13545.323999999999},{"$f":"B30-C30-D30+E30","v":123135.32399999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":110590},1000,0,{"$f":"(G30-H30-I30)*12.36%","v":13545.323999999999},{"$f":"G30-H30-I30+J30","v":123135.32399999999},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109940},1000,0,{"$f":"(L30-M30-N30)*12.36%","v":13464.983999999999},{"$f":"L30-M30-N30+O30","v":122404.984},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":111030},1000,0,{"$f":"(Q30-R30-S30)*12.36%","v":13599.707999999999},{"$f":"Q30-R30-S30+T30","v":123629.708},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":112180},1000,0,{"$f":"(V30-W30-X30)*12.36%","v":13741.847999999998},{"$f":"V30-W30-X30+Y30","v":124921.848},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":110660},1000,0,{"$f":"(AA30-AB30-AC30)*12.36%","v":13553.975999999999},{"$f":"AA30-AB30-AC30+AD30","v":123213.976},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A30,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":110020},1000,0,{"$f":"(AF30-AG30-AH30)*12.36%","v":13474.871999999999},{"$f":"AF30-AG30-AH30+AI30","v":122494.872}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112130},1000,0,{"$f":"(B33-C33-D33)*12.36%","v":13735.667999999998},{"$f":"B33-C33-D33+E33","v":124865.66800000001},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112130},1000,0,{"$f":"(G33-H33-I33)*12.36%","v":13735.667999999998},{"$f":"G33-H33-I33+J33","v":124865.66800000001},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":111470},1000,0,{"$f":"(L33-M33-N33)*12.36%","v":13654.091999999999},{"$f":"L33-M33-N33+O33","v":124124.092},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":112570},1000,0,{"$f":"(Q33-R33-S33)*12.36%","v":13790.051999999998},{"$f":"Q33-R33-S33+T33","v":125360.052},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":113710},1000,0,{"$f":"(V33-W33-X33)*12.36%","v":13930.955999999998},{"$f":"V33-W33-X33+Y33","v":126640.95600000001},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112200},1000,0,{"$f":"(AA33-AB33-AC33)*12.36%","v":13744.319999999998},{"$f":"AA33-AB33-AC33+AD33","v":124944.31999999999},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A33,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":111560},1000,0,{"$f":"(AF33-AG33-AH33)*12.36%","v":13665.215999999999},{"$f":"AF33-AG33-AH33+AI33","v":124225.216}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":115110},1000,0,{"$f":"(B36-C36-D36)*12.36%","v":14103.995999999999},{"$f":"B36-C36-D36+E36","v":128213.996},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":115120},1000,0,{"$f":"(G36-H36-I36)*12.36%","v":14105.231999999998},{"$f":"G36-H36-I36+J36","v":128225.232},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":114530},1000,0,{"$f":"(L36-M36-N36)*12.36%","v":14032.307999999999},{"$f":"L36-M36-N36+O36","v":127562.308},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":115560},1000,0,{"$f":"(Q36-R36-S36)*12.36%","v":14159.615999999998},{"$f":"Q36-R36-S36+T36","v":128719.61599999999},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":116700},1000,0,{"$f":"(V36-W36-X36)*12.36%","v":14300.519999999999},{"$f":"V36-W36-X36+Y36","v":130000.52},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":115170},1000,0,{"$f":"(AA36-AB36-AC36)*12.36%","v":14111.411999999998},{"$f":"AA36-AB36-AC36+AD36","v":128281.412},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A36,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":114650},1000,0,{"$f":"(AF36-AG36-AH36)*12.36%","v":14047.14},{"$f":"AF36-AG36-AH36+AI36","v":127697.14}]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":117110},1000,0,{"$f":"(B38-C38-D38)*12.36%","v":14351.195999999998},{"$f":"B38-C38-D38+E38","v":130461.196},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":117120},1000,0,{"$f":"(G38-H38-I38)*12.36%","v":14352.431999999999},{"$f":"G38-H38-I38+J38","v":130472.432},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":116530},1000,0,{"$f":"(L38-M38-N38)*12.36%","v":14279.507999999998},{"$f":"L38-M38-N38+O38","v":129809.508},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":117560},1000,0,{"$f":"(Q38-R38-S38)*12.36%","v":14406.815999999999},{"$f":"Q38-R38-S38+T38","v":130966.81599999999},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":118700},1000,0,{"$f":"(V38-W38-X38)*12.36%","v":14547.72},{"$f":"V38-W38-X38+Y38","v":132247.72},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":117170},1000,0,{"$f":"(AA38-AB38-AC38)*12.36%","v":14358.611999999999},{"$f":"AA38-AB38-AC38+AD38","v":130528.61199999999},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A38,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":116650},1000,0,{"$f":"(AF38-AG38-AC38)*12.36%","v":14294.339999999998},{"$f":"AF38-AG38-AC38+AI38","v":129944.34}]
["RAFFIA"]
["W50A009A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109220},1000,0,{"$f":"(B40-C40-D40)*12.36%","v":13375.991999999998},{"$f":"B40-C40-D40+E40","v":121595.992},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109220},1000,0,{"$f":"(G40-H40-I40)*12.36%","v":13375.991999999998},{"$f":"G40-H40-I40+J40","v":121595.992},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":108560},1000,0,{"$f":"(L40-M40-N40)*12.36%","v":13294.415999999999},{"$f":"L40-M40-N40+O40","v":120854.416},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":109660},1000,0,{"$f":"(Q40-R40-S40)*12.36%","v":13430.375999999998},{"$f":"Q40-R40-S40+T40","v":122090.376},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":110800},1000,0,{"$f":"(V40-W40-X40)*12.36%","v":13571.279999999999},{"$f":"V40-W40-X40+Y40","v":123371.28},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109290},1000,0,{"$f":"(AA40-AB40-AC40)*12.36%","v":13384.643999999998},{"$f":"AA40-AB40-AC40+AD40","v":121674.644},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A40,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":108650},1000,0,{"$f":"(AF40-AG40-AH40)*12.36%","v":13305.539999999999},{"$f":"AF40-AG40-AH40+AI40","v":120955.54}]
["T50A010A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109470},1000,0,{"$f":"(B41-C41-D41)*12.36%","v":13406.891999999998},{"$f":"B41-C41-D41+E41","v":121876.89199999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109470},1000,0,{"$f":"(G41-H41-I41)*12.36%","v":13406.891999999998},{"$f":"G41-H41-I41+J41","v":121876.89199999999},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":108810},1000,0,{"$f":"(L41-M41-N41)*12.36%","v":13325.315999999999},{"$f":"L41-M41-N41+O41","v":121135.31599999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":109910},1000,0,{"$f":"(Q41-R41-S41)*12.36%","v":13461.275999999998},{"$f":"Q41-R41-S41+T41","v":122371.276},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111050},1000,0,{"$f":"(V41-W41-X41)*12.36%","v":13602.179999999998},{"$f":"V41-W41-X41+Y41","v":123652.18},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109540},1000,0,{"$f":"(AA41-AB41-AC41)*12.36%","v":13415.543999999998},{"$f":"AA41-AB41-AC41+AD41","v":121955.54399999999},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A41,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":108900},1000,0,{"$f":"(AF41-AG41-AH41)*12.36%","v":13336.439999999999},{"$f":"AF41-AG41-AH41+AI41","v":121236.44}]
["MF"]
["W52A009A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109720},1000,0,{"$f":"(B43-C43-D43)*12.36%","v":13437.791999999999},{"$f":"B43-C43-D43+E43","v":122157.792},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109720},1000,0,{"$f":"(G43-H43-I43)*12.36%","v":13437.791999999999},{"$f":"G43-H43-I43+J43","v":122157.792},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109060},1000,0,{"$f":"(L43-M43-N43)*12.36%","v":13356.215999999999},{"$f":"L43-M43-N43+O43","v":121416.216},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":110160},1000,0,{"$f":"(Q43-R43-S43)*12.36%","v":13492.175999999999},{"$f":"Q43-R43-S43+T43","v":122652.17600000001},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111300},1000,0,{"$f":"(V43-W43-X43)*12.36%","v":13633.079999999998},{"$f":"V43-W43-X45+Y43","v":123933.08},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109790},1000,0,{"$f":"(AA43-AB43-AC43)*12.36%","v":13446.444},{"$f":"AA43-AB43-AC45+AD43","v":122236.444},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A43,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":109150},1000,0,{"$f":"(AF43-AG43-AH43)*12.36%","v":13367.339999999998},{"$f":"AF43-AG43-AH43+AI43","v":121517.34}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":109720},1000,0,{"$f":"(B45-C45-D45)*12.36%","v":13437.791999999999},{"$f":"B45-C45-D45+E45","v":122157.792},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":109720},1000,0,{"$f":"(G45-H45-I45)*12.36%","v":13437.791999999999},{"$f":"G45-H45-I45+J45","v":122157.792},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":109060},1000,0,{"$f":"(L45-M45-N45)*12.36%","v":13356.215999999999},{"$f":"L45-M45-N45+O45","v":121416.216},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":110160},1000,0,{"$f":"(Q45-R45-S45)*12.36%","v":13492.175999999999},{"$f":"Q45-R45-S45+T45","v":122652.17600000001},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":111300},1000,0,{"$f":"(V45-W45-X45)*12.36%","v":13633.079999999998},{"$f":"V45-W45-X47+Y45","v":123933.08},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":109790},1000,0,{"$f":"(AA45-AB45-AC45)*12.36%","v":13446.444},{"$f":"AA45-AB45-AC47+AD45","v":122236.444},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A45,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":109150},1000,0,{"$f":"(AF45-AG45-AH45)*12.36%","v":13367.339999999998},{"$f":"AF45-AG45-AH45+AI45","v":121517.34}]
["W55A004A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112720},1000,0,{"$f":"(B46-C46-D46)*12.36%","v":13808.591999999999},{"$f":"B46-C46-D46+E46","v":125528.592},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112720},1000,0,{"$f":"(G46-H46-I46)*12.36%","v":13808.591999999999},{"$f":"G46-H46-I46+J46","v":125528.592},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112060},1000,0,{"$f":"(L46-M46-N46)*12.36%","v":13727.015999999998},{"$f":"L46-M46-N46+O46","v":124787.016},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113160},1000,0,{"$f":"(Q46-R46-S46)*12.36%","v":13862.975999999999},{"$f":"Q46-R46-S46+T46","v":126022.976},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114300},1000,0,{"$f":"(V46-W46-X46)*12.36%","v":14003.88},{"$f":"V46-W46-X46+Y46","v":127303.88},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112790},1000,0,{"$f":"(AA46-AB46-AC46)*12.36%","v":13817.243999999999},{"$f":"AA46-AB46-AC48+AD46","v":125607.24400000001},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A46,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112150},1000,0,{"$f":"(AF46-AG46-AH46)*12.36%","v":13738.14},{"$f":"AF46-AG46-AH46+AI46","v":124888.14}]
["LLDPE"]
["E20AN009A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112980},1000,0,{"$f":"(B48-C48-D48)*12.36%","v":13840.727999999999},{"$f":"B48-C48-D48+E48","v":125820.728},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112980},1000,0,{"$f":"(G48-H48-I48)*12.36%","v":13840.727999999999},{"$f":"G48-H48-I48+J48","v":125820.728},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112330},1000,0,{"$f":"(L48-M48-N48)*12.36%","v":13760.387999999999},{"$f":"L48-M48-N48+O48","v":125090.38800000001},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113420},1000,0,{"$f":"(Q48-R48-S48)*12.36%","v":13895.111999999999},{"$f":"Q48-R48-S48+T48","v":126315.11199999999},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114570},1000,0,{"$f":"(V48-W48-X48)*12.36%","v":14037.251999999999},{"$f":"V48-W48-X48+Y48","v":127607.25199999999},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":113050},1000,0,{"$f":"(AA48-AB48-AC48)*12.36%","v":13849.38},{"$f":"AA48-AB48-AC48+AD48","v":125899.38},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A48,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112410},1000,0,{"$f":"(AF48-AG48-AH48)*12.36%","v":13770.275999999998},{"$f":"AF48-AG48-AH48+AI48","v":125180.276}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":115020},1000,0,{"$f":"(B50-C50-D50)*12.36%","v":14092.871999999999},{"$f":"B50-C50-D50+E50","v":128112.872},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":115020},1000,0,{"$f":"(G50-H50-I50)*12.36%","v":14092.871999999999},{"$f":"G50-H50-I50+J50","v":128112.872},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":114370},1000,0,{"$f":"(L50-M50-N50)*12.36%","v":14012.531999999999},{"$f":"L50-M50-N50+O50","v":127382.53200000001},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":115470},1000,0,{"$f":"(Q50-R50-S50)*12.36%","v":14148.491999999998},{"$f":"Q50-R50-S50+T50","v":128618.492},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":116610},1000,0,{"$f":"(V50-W50-X50)*12.36%","v":14289.395999999999},{"$f":"V50-W50-X50+Y50","v":129899.39599999999},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":115090},1000,0,{"$f":"(AA50-AB50-AC50)*12.36%","v":14101.523999999999},{"$f":"AA50-AB50-AC50+AD50","v":128191.524},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A50,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":114450},1000,0,{"$f":"(AF50-AG50-AH50)*12.36%","v":14022.419999999998},{"$f":"AF50-AG50-AH50+AI50","v":127472.42}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":114480},1000,0,{"$f":"(B53-C53-D53)*12.36%","v":14026.127999999999},{"$f":"B53-C53-D53+E53","v":127506.128},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":114480},1000,0,{"$f":"(G53-H53-I53)*12.36%","v":14026.127999999999},{"$f":"G53-H53-I53+J53","v":127506.128},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":113830},1000,0,{"$f":"(L53-M53-N53)*12.36%","v":13945.787999999999},{"$f":"L53-M53-N53+O53","v":126775.788},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":114920},1000,0,{"$f":"(Q53-R53-S53)*12.36%","v":14080.511999999999},{"$f":"Q53-R53-S53+T53","v":128000.512},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":116070},1000,0,{"$f":"(V53-W53-X53)*12.36%","v":14222.651999999998},{"$f":"V53-W53-X53+Y53","v":129292.652},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":114550},1000,0,{"$f":"(AA53-AB53-AC53)*12.36%","v":14034.779999999999},{"$f":"AA53-AB53-AC53+AD53","v":127584.78},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A53,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":113910},1000,0,{"$f":"(AF53-AG53-AH53)*12.36%","v":13955.675999999999},{"$f":"AF53-AG53-AH53+AI53","v":126865.67600000001}]
["F20S009OG"]
["D22S010A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":113480},1000,0,{"$f":"(B55-C55-D55)*12.36%","v":13902.527999999998},{"$f":"B55-C55-D55+E55","v":126382.52799999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":113480},1000,0,{"$f":"(G55-H55-I55)*12.36%","v":13902.527999999998},{"$f":"G55-H55-I55+J55","v":126382.52799999999},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112830},1000,0,{"$f":"(L55-M55-N55)*12.36%","v":13822.187999999998},{"$f":"L55-M55-N55+O55","v":125652.18799999999},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113920},1000,0,{"$f":"(Q55-R55-S55)*12.36%","v":13956.911999999998},{"$f":"Q55-R55-S55+T55","v":126876.912},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":115070},1000,0,{"$f":"(V55-W55-X55)*12.36%","v":14099.051999999998},{"$f":"V55-W55-X55+Y55","v":128169.052},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":113550},1000,0,{"$f":"(AA55-AB55-AC55)*12.36%","v":13911.179999999998},{"$f":"AA55-AB55-AC55+AD55","v":126461.18},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A55,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112910},1000,0,{"$f":"(AF55-AG55-AH55)*12.36%","v":13832.075999999999},{"$f":"AF55-AG55-AH55+AI55","v":125742.076}]
["ROTO"]
["R35A042A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112000},1000,0,{"$f":"(B57-C57-D57)*12.36%","v":13719.599999999999},{"$f":"B57-C57-D57+E57","v":124719.6},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112010},1000,0,{"$f":"(G57-H57-I57)*12.36%","v":13720.835999999999},{"$f":"G57-H57-I57+J57","v":124730.836},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":111420},1000,0,{"$f":"(L57-M57-N57)*12.36%","v":13647.911999999998},{"$f":"L57-M57-N57+O57","v":124067.912},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":112450},1000,0,{"$f":"(Q57-R57-S57)*12.36%","v":13775.22},{"$f":"Q57-R57-S57+T57","v":125225.22},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":113590},1000,0,{"$f":"(V57-W57-X57)*12.36%","v":13916.123999999998},{"$f":"V57-W57-X57+Y57","v":126506.124},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112060},1000,0,{"$f":"(AA57-AB57-AC57)*12.36%","v":13727.015999999998},{"$f":"AA57-AB57-AC57+AD57","v":124787.016},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A57,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":111540},1000,0,{"$f":"(AF57-AG57-AH57)*12.36%","v":13662.743999999999},{"$f":"AF57-AG57-AH57+AI57","v":124202.74400000001}]
["R35U042A",{"$f":"IF(B$8=\"Daman\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,3,0))","v":112860},1000,0,{"$f":"(B58-C58-D58)*12.36%","v":13825.895999999999},{"$f":"B58-C58-D58+E58","v":125685.89599999999},{"$f":"IF(G$8=\"SILVASSA\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,4,0))","v":112870},1000,0,{"$f":"(G58-H58-I58)*12.36%","v":13827.131999999998},{"$f":"G58-H58-I58+J58","v":125697.132},{"$f":"IF(L$8=\"MUMBAI/BHIWANDI/THANE\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,5,0))","v":112280},1000,0,{"$f":"(L58-M58-N58)*12.36%","v":13754.207999999999},{"$f":"L58-M58-N58+O58","v":125034.208},{"$f":"IF(Q$8=\"JALGAON\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,6,0))","v":113310},1000,0,{"$f":"(Q58-R58-S58)*12.36%","v":13881.515999999998},{"$f":"Q58-R58-S58+T58","v":126191.516},{"$f":"IF(V$8=\"NAGPUR\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,7,0))","v":114450},1000,0,{"$f":"(V58-W58-X58)*12.36%","v":14022.419999999998},{"$f":"V58-W58-X58+Y58","v":127472.42},{"$f":"IF(AA$8=\"AURANGABAD\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,8,0))","v":112920},1000,0,{"$f":"(AA58-AB58-AC58)*12.36%","v":13833.311999999998},{"$f":"AA58-AB58-AC58+AD58","v":125753.31200000001},{"$f":"IF(AF$8=\"SANGLI\",HLOOKUP($A58,'[1]EX WORKS'!$D$2:$AE$90,9,0))","v":112400},1000,0,{"$f":"(AF58-AG58-AH58)*12.36%","v":13769.039999999999},{"$f":"AF58-AG58-AH58+AI58","v":125169.04}]
[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:","LOCATION DISCOUNT HAS BEEN DISCONTINUED"]
[]
[null," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet2","index":1,"n_rows":63,"n_cols":41,"rows_kept":63,"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. 1ST AUGUST  2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"Freight",null,2959.58,null,null,"Freight",null,2127.0700000000002,null,null,"Freight",null,2757.59,null,null,"Freight",null,2950.79,null,null,"Freight",null,2384.35,null,null,"                   Freight  ",null,3304.27,null,null,"                    Freight      1986.51",2555.6,null,null,null,"FREIGHT",2939.82]
[null,"SOLAPUR",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$9=\"SOLAPUR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":109030},1000,0,{"$f":"(B12-C12-D12)*12.36%","v":13352.507999999998},{"$f":"B12-C12-D12+E12","v":121382.508},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109970},1000,0,{"$f":"(G12-H12-I12)*12.36%","v":13468.691999999999},{"$f":"G12-H12-I12+J12","v":122438.692},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":109010},1000,0,{"$f":"(L12-M12-N12)*12.36%","v":13350.035999999998},{"$f":"L12-M12-N12+O12","v":121360.03599999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":109010},1000,0,{"$f":"(Q12-R12-S12)*12.36%","v":13350.035999999998},{"$f":"Q12-R12-S12+T12","v":121360.03599999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109440},1000,0,{"$f":"(V12-W12-X12)*12.36%","v":13403.183999999999},{"$f":"V12-W12-X12+Y12","v":121843.18399999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108860},1000,0,{"$f":"(AA12-AB12-AC12)*12.36%","v":13331.495999999999},{"$f":"AA12-AB12-AC12+AD12","v":121191.496},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109660},1000,0,{"$f":"(AF13-AG12-AH12)*12.36%","v":13430.375999999998},{"$f":"AF13-AG12-AH12+AI12","v":122090.376},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109440},1000,0,{"$f":"(AK12-AL12-AM12)*12.36%","v":13403.183999999999},{"$f":"AK12-AL12-AM12+AN12","v":121843.18399999999}]
["B63A003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":109030},1000,0,{"$f":"(B13-C13-D13)*12.36%","v":13352.507999999998},{"$f":"B13-C13-D13+E13","v":121382.508},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109970},1000,0,{"$f":"(G13-H13-I13)*12.36%","v":13468.691999999999},{"$f":"G13-H13-I13+J13","v":122438.692},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":109010},1000,0,{"$f":"(L13-M13-N13)*12.36%","v":13350.035999999998},{"$f":"L13-M13-N13+O13","v":121360.03599999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":109010},1000,0,{"$f":"(Q13-R13-S13)*12.36%","v":13350.035999999998},{"$f":"Q13-R13-S13+T13","v":121360.03599999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109440},1000,0,{"$f":"(V13-W13-X13)*12.36%","v":13403.183999999999},{"$f":"V13-W13-X13+Y13","v":121843.18399999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108860},1000,0,{"$f":"(AA13-AB13-AC13)*12.36%","v":13331.495999999999},{"$f":"AA13-AB13-AC13+AD13","v":121191.496},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109660},1000,0,{"$f":"(AF14-AG13-AH13)*12.36%","v":13862.975999999999},{"$f":"AF14-AG13-AH13+AI13","v":126022.976},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109440},1000,0,{"$f":"(AK13-AL13-AM13)*12.36%","v":13403.183999999999},{"$f":"AK13-AL13-AM13+AN13","v":121843.18399999999}]
["B55HM0003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112640},1000,0,{"$f":"(B14-C14-D14)*12.36%","v":13798.703999999998},{"$f":"B14-C14-D14+E14","v":125438.704},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":113340},1000,0,{"$f":"(G14-H14-I14)*12.36%","v":13885.223999999998},{"$f":"G14-H14-I14+J14","v":126225.224},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112540},1000,0,{"$f":"(L14-M14-N14)*12.36%","v":13786.343999999999},{"$f":"L14-M14-N14+O14","v":125326.344},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112540},1000,0,{"$f":"(Q14-R14-S14)*12.36%","v":13786.343999999999},{"$f":"Q14-R14-S14+T14","v":125326.344},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112890},1000,0,{"$f":"(V14-W14-X14)*12.36%","v":13829.603999999999},{"$f":"V14-W14-X14+Y14","v":125719.60399999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":112330},1000,0,{"$f":"(AA14-AB14-AC14)*12.36%","v":13760.387999999999},{"$f":"AA14-AB14-AC14+AD14","v":125090.38800000001},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":113160},1000,0,{"$f":"(AF14-AG14-AH14)*12.36%","v":13862.975999999999},{"$f":"AF14-AG14-AH14+AI14","v":126022.976},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112890},1000,0,{"$f":"(AK14-AL14-AM14)*12.36%","v":13829.603999999999},{"$f":"AK14-AL14-AM14+AN14","v":125719.60399999999}]
["B53EA0035A",null,null,null,null,null,{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":110470},1000,0,{"$f":"(G15-H15-I15)*12.36%","v":13530.491999999998},{"$f":"G15-H15-I15+J15","v":123000.492}]
["SHETG"]
["E45A003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":111880},1000,0,{"$f":"(B17-C17-D17)*12.36%","v":13704.767999999998},{"$f":"B17-C17-D17+E17","v":124584.768},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":112580},1000,0,{"$f":"(G17-H17-I17)*12.36%","v":13791.287999999999},{"$f":"G17-H17-I17+J17","v":125371.288},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":111850},1000,0,{"$f":"(L17-M17-N17)*12.36%","v":13701.06},{"$f":"L17-M17-N17+O17","v":124551.06},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":111850},1000,0,{"$f":"(Q17-R17-S17)*12.36%","v":13701.06},{"$f":"Q17-R17-S17+T17","v":124551.06},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112250},1000,0,{"$f":"(V17-W17-X17)*12.36%","v":13750.499999999998},{"$f":"V17-W17-X17+Y17","v":125000.5},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":111680},1000,0,{"$f":"(AA17-AB17-AC17)*12.36%","v":13680.047999999999},{"$f":"AA17-AB17-AC17+AD17","v":124360.048},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112520},1000,0,{"$f":"(AF17-AG17-AH17)*12.36%","v":13783.871999999999},{"$f":"AF17-AG17-AH17+AI17","v":125303.872},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A17,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112250},1000,0,{"$f":"(AK17-AL17-AM17)*12.36%","v":13750.499999999998},{"$f":"AK17-AL17-AM17+AN17","v":125000.5}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":110550},1000,0,{"$f":"(B20-C20-D20)*12.36%","v":13540.38},{"$f":"B20-C20-D20+E20","v":123090.38},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":111180},1000,0,{"$f":"(G20-H20-I20)*12.36%","v":13618.247999999998},{"$f":"G20-H20-I20+J20","v":123798.24799999999},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":110520},1000,0,{"$f":"(L20-M20-N20)*12.36%","v":13536.671999999999},{"$f":"L20-M20-N20+O20","v":123056.67199999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":110520},1000,0,{"$f":"(Q20-R20-S20)*12.36%","v":13536.671999999999},{"$f":"Q20-R20-S20+T20","v":123056.67199999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":110920},1000,0,{"$f":"(V20-W20-X20)*12.36%","v":13586.111999999999},{"$f":"V20-W20-X20+Y20","v":123506.11199999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":110350},1000,0,{"$f":"(AA20-AB20-AC20)*12.36%","v":13515.659999999998},{"$f":"AA20-AB20-AC20+AD20","v":122865.66},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":111180},1000,0,{"$f":"(AF20-AG20-AH20)*12.36%","v":13618.247999999998},{"$f":"AF20-AG20-AH20+AI20","v":123798.24799999999},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":110920},1000,0,{"$f":"(AK20-AL20-AM20)*12.36%","v":13586.111999999999},{"$f":"AK20-AL20-AM20+AN20","v":123506.11199999999}]
["E52A003OG"]
["E52U003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112330},1000,0,{"$f":"(B22-C22-D22)*12.36%","v":13760.387999999999},{"$f":"B22-C22-D22+E22","v":125090.38800000001},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":112960},1000,0,{"$f":"(G22-H22-I22)*12.36%","v":13838.255999999999},{"$f":"G22-H22-I22+J22","v":125798.25599999999},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112300},1000,0,{"$f":"(L22-M22-N22)*12.36%","v":13756.679999999998},{"$f":"L22-M22-N22+O22","v":125056.68},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112300},1000,0,{"$f":"(Q22-R22-S22)*12.36%","v":13756.679999999998},{"$f":"Q22-R22-S22+T22","v":125056.68},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112700},1000,0,{"$f":"(V22-W22-X22)*12.36%","v":13806.119999999999},{"$f":"V22-W22-X22+Y22","v":125506.12},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":112130},1000,0,{"$f":"(AA22-AB22-AC22)*12.36%","v":13735.667999999998},{"$f":"AA22-AB22-AC22+AD22","v":124865.66800000001},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112960},1000,0,{"$f":"(AF22-AG22-AH22)*12.36%","v":13838.255999999999},{"$f":"AF22-AG22-AH22+AI22","v":125798.25599999999},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A22,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112700},1000,0,{"$f":"(AK22-AL22-AM22)*12.36%","v":13806.119999999999},{"$f":"AK22-AL22-AM22+AN22","v":125506.12}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":110690},1000,0,{"$f":"(B25-C25-D25)*12.36%","v":13557.683999999999},{"$f":"B25-C25-D25+E25","v":123247.68399999999},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":111390},1000,0,{"$f":"(G25-H25-I25)*12.36%","v":13644.203999999998},{"$f":"G25-H25-I25+J25","v":124034.204},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":110590},1000,0,{"$f":"(L25-M25-N25)*12.36%","v":13545.323999999999},{"$f":"L25-M25-N25+O25","v":123135.32399999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":110590},1000,0,{"$f":"(Q25-R25-S25)*12.36%","v":13545.323999999999},{"$f":"Q25-R25-S25+T25","v":123135.32399999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":110940},1000,0,{"$f":"(V25-W25-X25)*12.36%","v":13588.583999999999},{"$f":"V25-W25-X25+Y25","v":123528.584},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":110380},1000,0,{"$f":"(AA25-AB25-AC25)*12.36%","v":13519.367999999999},{"$f":"AA25-AB25-AC25+AD25","v":122899.368},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":111210},1000,0,{"$f":"(AF25-AG25-AH25)*12.36%","v":13621.955999999998},{"$f":"AF25-AG25-AH25+AI25","v":123831.95600000001},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A25,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":110940},1000,0,{"$f":"(AK25-AL25-AM25)*12.36%","v":13588.583999999999},{"$f":"AK25-AL25-AM25+AN25","v":123528.584}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":109840},1000,0,{"$f":"(B28-C28-D28)*12.36%","v":13452.623999999998},{"$f":"B28-C28-D28+E28","v":122292.624},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":110440},1000,0,{"$f":"(G28-H28-I28)*12.36%","v":13526.783999999998},{"$f":"G28-H28-I28+J28","v":122966.784},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":109720},1000,0,{"$f":"(L28-M28-N28)*12.36%","v":13437.791999999999},{"$f":"L28-M28-N28+O28","v":122157.792},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":109720},1000,0,{"$f":"(Q28-R28-S28)*12.36%","v":13437.791999999999},{"$f":"Q28-R28-S28+T28","v":122157.792},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":110040},1000,0,{"$f":"(V28-W28-X28)*12.36%","v":13477.343999999999},{"$f":"V28-W28-X28+Y28","v":122517.344},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":109560},1000,0,{"$f":"(AA28-AB28-AC28)*12.36%","v":13418.015999999998},{"$f":"AA28-AB28-AC28+AD28","v":121978.016},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":110300},1000,0,{"$f":"(AF28-AG28-AH28)*12.36%","v":13509.479999999998},{"$f":"AF28-AG28-AH28+AI28","v":122809.48},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A28,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":110040},1000,0,{"$f":"(AK28-AL28-AM28)*12.36%","v":13477.343999999999},{"$f":"AK28-AL28-AM28+AN28","v":122517.344}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":110020},1000,0,{"$f":"(B31-C31-D31)*12.36%","v":13474.871999999999},{"$f":"B31-C31-D31+E31","v":122494.872},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":110680},1000,0,{"$f":"(G31-H31-I31)*12.36%","v":13556.447999999999},{"$f":"G31-H31-I31+J31","v":123236.448},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":110000},1000,0,{"$f":"(L31-M31-N31)*12.36%","v":13472.399999999998},{"$f":"L31-M31-N31+O31","v":122472.4},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":110000},1000,0,{"$f":"(Q31-R31-S31)*12.36%","v":13472.399999999998},{"$f":"Q31-R31-S31+T31","v":122472.4},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":110400},1000,0,{"$f":"(V31-W31-X31)*12.36%","v":13521.839999999998},{"$f":"V31-W31-X31+Y31","v":122921.84},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":109830},1000,0,{"$f":"(AA31-AB31-AC31)*12.36%","v":13451.387999999999},{"$f":"AA31-AB31-AC31+AD31","v":122281.38800000001},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":110660},1000,0,{"$f":"(AF31-AG31-AH31)*12.36%","v":13553.975999999999},{"$f":"AF31-AG31-AH31+AI31","v":123213.976},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A31,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":110400},1000,0,{"$f":"(AK31-AL31-AM31)*12.36%","v":13521.839999999998},{"$f":"AK31-AL31-AM31+AN31","v":122921.84}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":111560},1000,0,{"$f":"(B34-C34-D34)*12.36%","v":13665.215999999999},{"$f":"B34-C34-D34+E34","v":124225.216},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":112180},1000,0,{"$f":"(G34-H34-I34)*12.36%","v":13741.847999999998},{"$f":"G34-H34-I34+J34","v":124921.848},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":111530},1000,0,{"$f":"(L34-M34-N34)*12.36%","v":13661.507999999998},{"$f":"L34-M34-N34+O34","v":124191.508},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":111530},1000,0,{"$f":"(Q34-R34-S34)*12.36%","v":13661.507999999998},{"$f":"Q34-R34-S34+T34","v":124191.508},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":111930},1000,0,{"$f":"(V34-W34-X34)*12.36%","v":13710.947999999999},{"$f":"V34-W34-X34+Y34","v":124640.948},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":111360},1000,0,{"$f":"(AA34-AB34-AC34)*12.36%","v":13640.495999999999},{"$f":"AA34-AB34-AC34+AD34","v":124000.496},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112200},1000,0,{"$f":"(AF34-AG34-AH34)*12.36%","v":13744.319999999998},{"$f":"AF34-AG34-AH34+AI34","v":124944.31999999999},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A34,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":111930},1000,0,{"$f":"(AK34-AL34-AM34)*12.36%","v":13710.947999999999},{"$f":"AK34-AL34-AM34+AN34","v":124640.948}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":114650},1000,0,{"$f":"(B37-C37-D37)*12.36%","v":14047.14},{"$f":"B37-C37-D37+E37","v":127697.14},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":115350},1000,0,{"$f":"(G37-H37-I37)*12.36%","v":14133.659999999998},{"$f":"G37-H37-I37+J37","v":128483.66},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":114550},1000,0,{"$f":"(L37-M37-N37)*12.36%","v":14034.779999999999},{"$f":"L37-M37-N37+O37","v":127584.78},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":114550},1000,0,{"$f":"(Q37-R37-S37)*12.36%","v":14034.779999999999},{"$f":"Q37-R37-S37+T37","v":127584.78},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":114900},1000,0,{"$f":"(V37-W37-X37)*12.36%","v":14078.039999999999},{"$f":"V37-W37-X37+Y37","v":127978.04},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":114340},1000,0,{"$f":"(AA37-AB37-AC37)*12.36%","v":14008.823999999999},{"$f":"AA37-AB37-AC37+AD37","v":127348.82399999999},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":115170},1000,0,{"$f":"(AF37-AG37-AH37)*12.36%","v":14111.411999999998},{"$f":"AF37-AG37-AH37+AI37","v":128281.412},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":114900},1000,0,{"$f":"(AK37-AL37-AM37)*12.36%","v":14078.039999999999},{"$f":"AK37-AL37-AM37+AN37","v":127978.04}]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":116650},1000,0,{"$f":"(B39-C39-D39)*12.36%","v":14294.339999999998},{"$f":"B39-C39-D39+E39","v":129944.34},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":117350},1000,0,{"$f":"(G39-H39-I39)*12.36%","v":14380.859999999999},{"$f":"G39-H39-I39+J39","v":130730.86},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":116550},1000,0,{"$f":"(L39-M39-N39)*12.36%","v":14281.979999999998},{"$f":"L39-M39-N39+O39","v":129831.98},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":116550},1000,0,{"$f":"(Q39-R39-S39)*12.36%","v":14281.979999999998},{"$f":"Q39-R39-S39+T39","v":129831.98},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":116900},1000,0,{"$f":"(V39-W39-X39)*12.36%","v":14325.239999999998},{"$f":"V39-W39-X39+Y39","v":130225.23999999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":116340},1000,0,{"$f":"(AA39-AB39-AC39)*12.36%","v":14256.023999999999},{"$f":"AA39-AB39-AC39+AD39","v":129596.024},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":117170},1000,0,{"$f":"(AF39-AG39-AH39)*12.36%","v":14358.611999999999},{"$f":"AF39-AG39-AH39+AI39","v":130528.61199999999},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":116900},1000,0,{"$f":"(AK39-AL39-AM39)*12.36%","v":14325.239999999998},{"$f":"AK39-AL39-AM39+AN39","v":130225.23999999999}]
["RAFFIA"]
["W50A009A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":108650},1000,0,{"$f":"(B41-C41-D41)*12.36%","v":13305.539999999999},{"$f":"B41-C41-D41+E41","v":120955.54},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109180},1000,0,{"$f":"(G41-H41-I41)*12.36%","v":13371.047999999999},{"$f":"G41-H41-I41+J41","v":121551.048},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":108620},1000,0,{"$f":"(L41-M41-N41)*12.36%","v":13301.831999999999},{"$f":"L41-M41-N41+O41","v":120921.83199999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":108620},1000,0,{"$f":"(Q41-R41-S41)*12.36%","v":13301.831999999999},{"$f":"Q41-R41-S41+T41","v":120921.83199999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109020},1000,0,{"$f":"(V41-W41-X41)*12.36%","v":13351.271999999999},{"$f":"V41-W41-X41+Y41","v":121371.272},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108450},1000,0,{"$f":"(AA41-AB41-AC41)*12.36%","v":13280.819999999998},{"$f":"AA41-AB41-AC41+AD41","v":120730.81999999999},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109290},1000,0,{"$f":"(AF41-AG41-AH41)*12.36%","v":13384.643999999998},{"$f":"AF41-AG41-AH41+AI41","v":121674.644},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109020},1000,0,{"$f":"(AK41-AL41-AM41)*12.36%","v":13351.271999999999},{"$f":"AK41-AL41-AM41+AN41","v":121371.272}]
["T50A010A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":108900},1000,0,{"$f":"(B42-C42-D42)*12.36%","v":13336.439999999999},{"$f":"B42-C42-D42+E42","v":121236.44},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109430},1000,0,{"$f":"(G42-H42-I42)*12.36%","v":13401.947999999999},{"$f":"G42-H42-I42+J42","v":121831.948},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":108870},1000,0,{"$f":"(L42-M42-N42)*12.36%","v":13332.731999999998},{"$f":"L42-M42-N42+O42","v":121202.732},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":108870},1000,0,{"$f":"(Q42-R42-S42)*12.36%","v":13332.731999999998},{"$f":"Q42-R42-S42+T42","v":121202.732},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109270},1000,0,{"$f":"(V42-W42-X42)*12.36%","v":13382.171999999999},{"$f":"V42-W42-X42+Y42","v":121652.17199999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108700},1000,0,{"$f":"(AA42-AB42-AC42)*12.36%","v":13311.72},{"$f":"AA42-AB42-AC42+AD42","v":121011.72},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109540},1000,0,{"$f":"(AF42-AG42-AH42)*12.36%","v":13415.543999999998},{"$f":"AF42-AG42-AH42+AI42","v":121955.54399999999},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109270},1000,0,{"$f":"(AK42-AL42-AM42)*12.36%","v":13382.171999999999},{"$f":"AK42-AL42-AM42+AN42","v":121652.17199999999}]
["MF"]
["W52A009A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":109150},1000,0,{"$f":"(B44-C44-D44)*12.36%","v":13367.339999999998},{"$f":"B44-C44-D44+E44","v":121517.34},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109680},1000,0,{"$f":"(G44-H44-I44)*12.36%","v":13432.847999999998},{"$f":"G44-H44-I44+J44","v":122112.848},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":109120},1000,0,{"$f":"(L44-M44-N44)*12.36%","v":13363.631999999998},{"$f":"L44-M44-N44+O44","v":121483.632},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":109120},1000,0,{"$f":"(Q44-R44-S44)*12.36%","v":13363.631999999998},{"$f":"Q44-R44-S44+T44","v":121483.632},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109520},1000,0,{"$f":"(V44-W44-X44)*12.36%","v":13413.071999999998},{"$f":"V44-W44-X44+Y44","v":121933.072},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108950},1000,0,{"$f":"(AA44-AB44-AC44)*12.36%","v":13342.619999999999},{"$f":"AA44-AB44-AC44+AD44","v":121292.62},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109790},1000,0,{"$f":"(AF44-AG44-AH44)*12.36%","v":13446.444},{"$f":"AF44-AG44-AH44+AI44","v":122236.444},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109520},1000,0,{"$f":"(AK44-AL44-AM44)*12.36%","v":13413.071999999998},{"$f":"AK44-AL44-AM44+AN44","v":121933.072}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":109150},1000,0,{"$f":"(B46-C46-D46)*12.36%","v":13367.339999999998},{"$f":"B46-C46-D46+E46","v":121517.34},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":109680},1000,0,{"$f":"(G46-H46-I46)*12.36%","v":13432.847999999998},{"$f":"G46-H46-I46+J46","v":122112.848},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":109120},1000,0,{"$f":"(L46-M46-N46)*12.36%","v":13363.631999999998},{"$f":"L46-M46-N46+O46","v":121483.632},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":109120},1000,0,{"$f":"(Q46-R46-S46)*12.36%","v":13363.631999999998},{"$f":"Q46-R46-S46+T46","v":121483.632},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":109520},1000,0,{"$f":"(V46-W46-X46)*12.36%","v":13413.071999999998},{"$f":"V46-W46-X46+Y46","v":121933.072},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":108950},1000,0,{"$f":"(AA46-AB46-AC46)*12.36%","v":13342.619999999999},{"$f":"AA46-AB46-AC46+AD46","v":121292.62},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":109790},1000,0,{"$f":"(AF46-AG46-AH46)*12.36%","v":13446.444},{"$f":"AF46-AG46-AH46+AI46","v":122236.444},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":109520},1000,0,{"$f":"(AK46-AL46-AM46)*12.36%","v":13413.071999999998},{"$f":"AK46-AL46-AM46+AN46","v":121933.072}]
["W55A004A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112150},1000,0,{"$f":"(B47-C47-D47)*12.36%","v":13738.14},{"$f":"B47-C47-D47+E47","v":124888.14},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":112680},1000,0,{"$f":"(G47-H47-I47)*12.36%","v":13803.647999999999},{"$f":"G47-H47-I47+J47","v":125483.648},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112120},1000,0,{"$f":"(L47-M47-N47)*12.36%","v":13734.431999999999},{"$f":"L47-M47-N47+O47","v":124854.432},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112120},1000,0,{"$f":"(Q47-R47-S47)*12.36%","v":13734.431999999999},{"$f":"Q47-R47-S47+T47","v":124854.432},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112520},1000,0,{"$f":"(V47-W47-X47)*12.36%","v":13783.871999999999},{"$f":"V47-W47-X47+Y47","v":125303.872},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":111950},1000,0,{"$f":"(AA47-AB47-AC47)*12.36%","v":13713.419999999998},{"$f":"AA47-AB47-AC47+AD47","v":124663.42},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112790},1000,0,{"$f":"(AF47-AG47-AH47)*12.36%","v":13817.243999999999},{"$f":"AF47-AG47-AH47+AI47","v":125607.24400000001},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112520},1000,0,{"$f":"(AK47-AL47-AM47)*12.36%","v":13783.871999999999},{"$f":"AK47-AL47-AM47+AN47","v":125303.872}]
["LLDPE"]
["E20AN009A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112410},1000,0,{"$f":"(B49-C49-D49)*12.36%","v":13770.275999999998},{"$f":"B49-C49-D49+E49","v":125180.276},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":113080},1000,0,{"$f":"(G49-H49-I49)*12.36%","v":13853.087999999998},{"$f":"G49-H49-I49+J49","v":125933.088},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112380},1000,0,{"$f":"(L49-M49-N49)*12.36%","v":13766.567999999999},{"$f":"L49-M49-N49+O49","v":125146.568},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112380},1000,0,{"$f":"(Q49-R49-S49)*12.36%","v":13766.567999999999},{"$f":"Q49-R49-S49+T49","v":125146.568},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112790},1000,0,{"$f":"(V49-W49-X49)*12.36%","v":13817.243999999999},{"$f":"V49-W49-X49+Y49","v":125607.24400000001},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":112210},1000,0,{"$f":"(AA49-AB49-AC49)*12.36%","v":13745.555999999999},{"$f":"AA49-AB49-AC49+AD49","v":124955.556},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":113050},1000,0,{"$f":"(AF49-AG49-AH49)*12.36%","v":13849.38},{"$f":"AF49-AG49-AH49+AI49","v":125899.38},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112790},1000,0,{"$f":"(AK49-AL49-AM49)*12.36%","v":13817.243999999999},{"$f":"AK49-AL49-AM49+AN49","v":125607.24400000001}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":114450},1000,0,{"$f":"(B51-C51-D51)*12.36%","v":14022.419999999998},{"$f":"B51-C51-D51+E51","v":127472.42},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":115080},1000,0,{"$f":"(G51-H51-I51)*12.36%","v":14100.287999999999},{"$f":"G51-H51-I51+J51","v":128180.288},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":114430},1000,0,{"$f":"(L51-M51-N51)*12.36%","v":14019.947999999999},{"$f":"L51-M51-N51+O51","v":127449.948},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":114430},1000,0,{"$f":"(Q51-R51-S51)*12.36%","v":14019.947999999999},{"$f":"Q51-R51-S51+T51","v":127449.948},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":114830},1000,0,{"$f":"(V51-W51-X51)*12.36%","v":14069.387999999999},{"$f":"V51-W51-X51+Y51","v":127899.38800000001},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":114260},1000,0,{"$f":"(AA51-AB51-AC51)*12.36%","v":13998.935999999998},{"$f":"AA51-AB51-AC51+AD51","v":127258.936},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":115090},1000,0,{"$f":"(AF51-AG51-AH51)*12.36%","v":14101.523999999999},{"$f":"AF51-AG51-AH51+AI51","v":128191.524},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":114830},1000,0,{"$f":"(AK51-AL51-AM51)*12.36%","v":14069.387999999999},{"$f":"AK51-AL51-AM51+AN51","v":127899.38800000001}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":113910},1000,0,{"$f":"(B54-C54-D54)*12.36%","v":13955.675999999999},{"$f":"B54-C54-D54+E54","v":126865.67600000001},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":114580},1000,0,{"$f":"(G54-H54-I54)*12.36%","v":14038.487999999999},{"$f":"G54-H54-I54+J54","v":127618.488},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":113880},1000,0,{"$f":"(L54-M54-N54)*12.36%","v":13951.967999999999},{"$f":"L54-M54-N54+O54","v":126831.96799999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":113880},1000,0,{"$f":"(Q54-R54-S54)*12.36%","v":13951.967999999999},{"$f":"Q54-R54-S54+T54","v":126831.96799999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":114290},1000,0,{"$f":"(V54-W54-X54)*12.36%","v":14002.643999999998},{"$f":"V54-W54-X54+Y54","v":127292.644},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":113710},1000,0,{"$f":"(AA54-AB54-AC54)*12.36%","v":13930.955999999998},{"$f":"AA54-AB54-AC54+AD54","v":126640.95600000001},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":114550},1000,0,{"$f":"(AF54-AG54-AH54)*12.36%","v":14034.779999999999},{"$f":"AF54-AG54-AH54+AI54","v":127584.78},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":114290},1000,0,{"$f":"(AK54-AL54-AM54)*12.36%","v":14002.643999999998},{"$f":"AK54-AL54-AM54+AN54","v":127292.644}]
["F20S009OG"]
["D22S010A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112910},1000,0,{"$f":"(B56-C56-D56)*12.36%","v":13832.075999999999},{"$f":"B56-C56-D56+E56","v":125742.076},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":113580},1000,0,{"$f":"(G56-H56-I56)*12.36%","v":13914.887999999999},{"$f":"G56-H56-I56+J56","v":126494.88800000001},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112880},1000,0,{"$f":"(L56-M56-N56)*12.36%","v":13828.367999999999},{"$f":"L56-M56-N56+O56","v":125708.368},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112880},1000,0,{"$f":"(Q56-R56-S56)*12.36%","v":13828.367999999999},{"$f":"Q56-R56-S56+T56","v":125708.368},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":113290},1000,0,{"$f":"(V56-W56-X56)*12.36%","v":13879.043999999998},{"$f":"V56-W56-X56+Y56","v":126169.04399999999},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":112710},1000,0,{"$f":"(AA56-AB56-AC56)*12.36%","v":13807.355999999998},{"$f":"AA56-AB56-AC56+AD56","v":125517.356},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":113550},1000,0,{"$f":"(AF56-AG56-AH56)*12.36%","v":13911.179999999998},{"$f":"AF56-AG56-AH56+AI56","v":126461.18},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":113290},1000,0,{"$f":"(AK56-AL56-AM56)*12.36%","v":13879.043999999998},{"$f":"AK56-AL56-AM56+AN56","v":126169.04399999999}]
["ROTO"]
["R35A042A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":111540},1000,0,{"$f":"(B58-C58-D58)*12.36%","v":13662.743999999999},{"$f":"B58-C58-D58+E58","v":124202.74400000001},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":112240},1000,0,{"$f":"(G58-H58-I58)*12.36%","v":13749.263999999999},{"$f":"G58-H58-I58+J58","v":124989.264},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":111440},1000,0,{"$f":"(L58-M58-N58)*12.36%","v":13650.383999999998},{"$f":"L58-M58-N58+O58","v":124090.38399999999},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":111440},1000,0,{"$f":"(Q58-R58-S58)*12.36%","v":13650.383999999998},{"$f":"Q58-R58-S58+T58","v":124090.38399999999},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":111790},1000,0,{"$f":"(V58-W58-X58)*12.36%","v":13693.643999999998},{"$f":"V58-W58-X58+Y58","v":124483.644},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":111230},1000,0,{"$f":"(AA58-AB58-AC58)*12.36%","v":13624.427999999998},{"$f":"AA58-AB58-AC58+AD58","v":123854.428},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112060},1000,0,{"$f":"(AF58-AG58-AH58)*12.36%","v":13727.015999999998},{"$f":"AF58-AG58-AH58+AI58","v":124787.016},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":111790},1000,0,{"$f":"(AK58-AL58-AM58)*12.36%","v":13693.643999999998},{"$f":"AK58-AL58-AM58+AN58","v":124483.644}]
["R35U042A",{"$f":"IF(B$9=\"SOLAPUR\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,10,0))","v":112400},1000,0,{"$f":"(B59-C59-D59)*12.36%","v":13769.039999999999},{"$f":"B59-C59-D59+E59","v":125169.04},{"$f":"IF(G$9=\"UMBERGAON\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,11,0))","v":113100},1000,0,{"$f":"(G59-H59-I59)*12.36%","v":13855.56},{"$f":"G59-H59-I59+J59","v":125955.56},{"$f":"IF(L$9=\"PUNE\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,12,0))","v":112300},1000,0,{"$f":"(L59-M59-N59)*12.36%","v":13756.679999999998},{"$f":"L59-M59-N59+O59","v":125056.68},{"$f":"IF(Q$9=\"WAI\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,13,0))","v":112300},1000,0,{"$f":"(Q59-R59-S59)*12.36%","v":13756.679999999998},{"$f":"Q59-R59-S59+T59","v":125056.68},{"$f":"IF(V$9=\"NASIK\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,14,0))","v":112650},1000,0,{"$f":"(V59-W59-X59)*12.36%","v":13799.939999999999},{"$f":"V59-W59-X59+Y59","v":125449.94},{"$f":"IF(AA$9=\"KOLHAPUR\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,15,0))","v":112090},1000,0,{"$f":"(AA59-AB59-AC59)*12.36%","v":13730.723999999998},{"$f":"AA59-AB59-AC59+AD59","v":124820.724},{"$f":"IF(AF$9=\"AHMEDNAGAR\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,16,0))","v":112920},1000,0,{"$f":"(AF59-AG59-AH59)*12.36%","v":13833.311999999998},{"$f":"AF59-AG59-AH59+AI59","v":125753.31200000001},{"$f":"IF(AK$9=\"ROHA\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,17,0))","v":112650},1000,0,{"$f":"(AK59-AL59-AM59)*12.36%","v":13799.939999999999},{"$f":"AK59-AL59-AM59+AN59","v":125449.94}]
[]
["NOTE:","LOCATION DISCOUNT HAS BEEN DISCONTINUED"]
[]
[null," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet3","index":2,"n_rows":63,"n_cols":31,"rows_kept":63,"cut":false,"hidden":false,"merged":[[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],[8,26,8,30],[8,16,8,20],[5,0,5,25]]}
[]
["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. 1ST AUGUST 2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"Freight",null,2596.11,null,null,"Freight",null,4922.62,null,null,"Freight",null,2666.65,null,null,"          Freight  1247.06",null,null,null,null,"Freight",null,5350.78,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]EX WORKS'!$D$2:$AE$90,18,0))","v":108630},1000,0,{"$f":"(B12-C12-D12)*12.36%","v":13303.067999999999},{"$f":"B12-C12-D12+E12","v":120933.068},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106910},1000,0,{"$f":"(G12-H12-I12)*12.36%","v":13090.475999999999},{"$f":"G12-H12-I12+J12","v":119000.476},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112030},1000,0,{"$f":"(L12-M12-N12)*12.36%","v":13723.307999999999},{"$f":"L12-M12-N12+O12","v":124753.308},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113990},1000,0,{"$f":"(Q12-R12-S12)*12.36%","v":13965.563999999998},{"$f":"Q12-R12-S12+T12","v":126955.564},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107040},1000,0,{"$f":"(V12-W12-X12)*12.36%","v":13106.543999999998},{"$f":"V12-W12-X12+Y12","v":119146.54399999999},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":110450},1000,0,{"$f":"(AA12-AB12-AC12)*12.36%","v":13528.019999999999},{"$f":"AA12-AB12-AC12+AD12","v":122978.02}]
["B63A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":108630},1000,0,{"$f":"(B13-C13-D13)*12.36%","v":13303.067999999999},{"$f":"B13-C13-D13+E13","v":120933.068},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106910},1000,0,{"$f":"(G13-H13-I13)*12.36%","v":13090.475999999999},{"$f":"G13-H13-I13+J13","v":119000.476},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112030},1000,0,{"$f":"(L13-M13-N13)*12.36%","v":13723.307999999999},{"$f":"L13-M13-N13+O13","v":124753.308},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113990},1000,0,{"$f":"(Q13-R13-S13)*12.36%","v":13965.563999999998},{"$f":"Q13-R13-S13+T13","v":126955.564},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107040},1000,0,{"$f":"(V13-W13-X13)*12.36%","v":13106.543999999998},{"$f":"V13-W13-X13+Y13","v":119146.54399999999},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":110450},1000,0,{"$f":"(AA13-AB13-AC13)*12.36%","v":13528.019999999999},{"$f":"AA13-AB13-AC13+AD13","v":122978.02}]
["B55HM0003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":114420},1000,0,{"$f":"(B14-C14-D14)*12.36%","v":14018.711999999998},{"$f":"B14-C14-D14+E14","v":127438.712},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":110650},1000,0,{"$f":"(G14-H14-I14)*12.36%","v":13552.739999999998},{"$f":"G14-H14-I14+J14","v":123202.73999999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115670},1000,0,{"$f":"(L14-M14-N14)*12.36%","v":14173.211999999998},{"$f":"L14-M14-N14+O14","v":128843.212},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116720},1000,0,{"$f":"(Q14-R14-S14)*12.36%","v":14302.991999999998},{"$f":"Q14-R14-S14+T14","v":130022.992},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":111680},1000,0,{"$f":"(V14-W14-X14)*12.36%","v":13680.047999999999},{"$f":"V14-W14-X14+Y14","v":124360.048},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A14,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113810},1000,0,{"$f":"(AA14-AB14-AC14)*12.36%","v":13943.315999999999},{"$f":"AA14-AB14-AC14+AD14","v":126753.31599999999}]
["SHETG"]
["E45A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":112560},1000,0,{"$f":"(B16-C16-D16)*12.36%","v":13788.815999999999},{"$f":"B16-C16-D16+E16","v":125348.81599999999},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":109670},1000,0,{"$f":"(G16-H16-I16)*12.36%","v":13431.611999999999},{"$f":"G16-H16-I16+J16","v":122101.61199999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115020},1000,0,{"$f":"(L16-M16-N16)*12.36%","v":14092.871999999999},{"$f":"L16-M16-N16+O16","v":128112.872},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116060},1000,0,{"$f":"(Q16-R16-S16)*12.36%","v":14221.415999999999},{"$f":"Q16-R16-S16+T16","v":129281.416},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":109820},1000,0,{"$f":"(V16-W16-X16)*12.36%","v":13450.151999999998},{"$f":"V16-W16-X16+Y16","v":122270.152},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A16,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113090},1000,0,{"$f":"(AA16-AB16-AC16)*12.36%","v":13854.323999999999},{"$f":"AA16-AB16-AC16+AD16","v":125944.32399999999}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":110080},1000,0,{"$f":"(B19-C19-D19)*12.36%","v":13482.287999999999},{"$f":"B19-C19-D19+E19","v":122562.288},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":108340},1000,0,{"$f":"(G19-H19-I19)*12.36%","v":13267.223999999998},{"$f":"G19-H19-I19+J19","v":120607.224},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":113690},1000,0,{"$f":"(L19-M19-N19)*12.36%","v":13928.483999999999},{"$f":"L19-M19-N19+O19","v":126618.484},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":114730},1000,0,{"$f":"(Q19-R19-S19)*12.36%","v":14057.027999999998},{"$f":"Q19-R19-S19+T19","v":127787.02799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":108490},1000,0,{"$f":"(V19-W19-X19)*12.36%","v":13285.763999999999},{"$f":"V19-W19-X19+Y19","v":120775.764},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A19,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":111690},1000,0,{"$f":"(AA19-AB19-AC19)*12.36%","v":13681.283999999998},{"$f":"AA19-AB19-AC19+AD19","v":124371.284}]
["E52A003OG"]
["E52U003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":111860},1000,0,{"$f":"(B21-C21-D21)*12.36%","v":13702.295999999998},{"$f":"B21-C21-D21+E21","v":124562.296},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":110120},1000,0,{"$f":"(G21-H21-I21)*12.36%","v":13487.231999999998},{"$f":"G21-H21-I21+J21","v":122607.232},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115470},1000,0,{"$f":"(L21-M21-N21)*12.36%","v":14148.491999999998},{"$f":"L21-M21-N21+O21","v":128618.492},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116510},1000,0,{"$f":"(Q21-R21-S21)*12.36%","v":14277.035999999998},{"$f":"Q21-R21-S21+T21","v":129787.03599999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110270},1000,0,{"$f":"(V21-W21-X21)*12.36%","v":13505.771999999999},{"$f":"V21-W21-X21+Y21","v":122775.772},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A21,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113470},1000,0,{"$f":"(AA21-AB21-AC21)*12.36%","v":13901.291999999999},{"$f":"AA21-AB21-AC21+AD21","v":126371.292}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":110100},1000,0,{"$f":"(B24-C24-D24)*12.36%","v":13484.759999999998},{"$f":"B24-C24-D24+E24","v":122584.76},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":109200},1000,0,{"$f":"(G24-H24-I24)*12.36%","v":13373.519999999999},{"$f":"G24-H24-I24+J24","v":121573.52},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":113720},1000,0,{"$f":"(L24-M24-N24)*12.36%","v":13932.191999999999},{"$f":"L24-M24-N24+O24","v":126652.192},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":115770},1000,0,{"$f":"(Q24-R24-S24)*12.36%","v":14185.571999999998},{"$f":"Q24-R24-S24+T24","v":128955.572},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110210},1000,0,{"$f":"(V24-W24-X24)*12.36%","v":13498.355999999998},{"$f":"V24-W24-X24+Y24","v":122708.356},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A24,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":111860},1000,0,{"$f":"(AA24-AB24-AC24)*12.36%","v":13702.295999999998},{"$f":"AA24-AB24-AC24+AD24","v":124562.296}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":109660},1000,0,{"$f":"(B27-C27-D27)*12.36%","v":13430.375999999998},{"$f":"B27-C27-D27+E27","v":122090.376},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":107760},1000,0,{"$f":"(G27-H27-I27)*12.36%","v":13195.535999999998},{"$f":"G27-H27-I27+J27","v":119955.53599999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112840},1000,0,{"$f":"(L27-M27-N27)*12.36%","v":13823.423999999999},{"$f":"L27-M27-N27+O27","v":125663.424},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113760},1000,0,{"$f":"(Q27-R27-S27)*12.36%","v":13937.135999999999},{"$f":"Q27-R27-S27+T27","v":126697.136},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":108280},1000,0,{"$f":"(V27-W27-X27)*12.36%","v":13259.807999999999},{"$f":"V27-W27-X27+Y27","v":120539.808},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A27,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":110890},1000,0,{"$f":"(AA27-AB27-AC27)*12.36%","v":13582.403999999999},{"$f":"AA27-AB27-AC27+AD27","v":123472.40399999999}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":110710},1000,0,{"$f":"(B30-C30-D30)*12.36%","v":13560.155999999999},{"$f":"B30-C30-D30+E30","v":123270.156},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":107820},1000,0,{"$f":"(G30-H30-I30)*12.36%","v":13202.951999999999},{"$f":"G30-H30-I30+J30","v":120022.952},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":113170},1000,0,{"$f":"(L30-M30-N30)*12.36%","v":13864.211999999998},{"$f":"L30-M30-N30+O30","v":126034.212},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":114210},1000,0,{"$f":"(Q30-R30-S30)*12.36%","v":13992.755999999999},{"$f":"Q30-R30-S30+T30","v":127202.75599999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107970},1000,0,{"$f":"(V30-W30-X30)*12.36%","v":13221.491999999998},{"$f":"V30-W30-X30+Y30","v":120191.492},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A30,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":111190},1000,0,{"$f":"(AA30-AB30-AC30)*12.36%","v":13619.483999999999},{"$f":"AA30-AB30-AC30+AD30","v":123809.484}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":112240},1000,0,{"$f":"(B33-C33-D33)*12.36%","v":13749.263999999999},{"$f":"B33-C33-D33+E33","v":124989.264},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":109350},1000,0,{"$f":"(G33-H33-I33)*12.36%","v":13392.06},{"$f":"G33-H33-I33+J33","v":121742.06},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":114700},1000,0,{"$f":"(L33-M33-N33)*12.36%","v":14053.319999999998},{"$f":"L33-M33-N33+O33","v":127753.31999999999},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":115740},1000,0,{"$f":"(Q33-R33-S33)*12.36%","v":14181.863999999998},{"$f":"Q33-R33-S33+T33","v":128921.864},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":109500},1000,0,{"$f":"(V33-W33-X33)*12.36%","v":13410.599999999999},{"$f":"V33-W33-X33+Y33","v":121910.6},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A33,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":112690},1000,0,{"$f":"(AA33-AB33-AC33)*12.36%","v":13804.883999999998},{"$f":"AA33-AB33-AC33+AD33","v":125494.88399999999}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":116070},1000,0,{"$f":"(B36-C36-D36)*12.36%","v":14222.651999999998},{"$f":"B36-C36-D36+E36","v":129292.652},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":112660},1000,0,{"$f":"(G36-H36-I36)*12.36%","v":13801.175999999999},{"$f":"G36-H36-I36+J36","v":125461.17600000001},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":117680},1000,0,{"$f":"(L36-M36-N36)*12.36%","v":14421.647999999999},{"$f":"L36-M36-N36+O36","v":131101.64799999999},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":118730},1000,0,{"$f":"(Q36-R36-S36)*12.36%","v":14551.427999999998},{"$f":"Q36-R36-S36+T36","v":132281.42799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":113730},1000,0,{"$f":"(V36-W36-X36)*12.36%","v":13933.427999999998},{"$f":"V36-W36-X36+Y36","v":126663.428},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A36,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":115820},1000,0,{"$f":"(AA36-AB36-AC36)*12.36%","v":14191.751999999999},{"$f":"AA36-AB36-AC36+AD36","v":129011.75199999999}]
["P54A001OG"]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":118080},1000,0,{"$f":"(B39-C39-D39)*12.36%","v":14471.087999999998},{"$f":"B39-C39-D39+E39","v":131551.08799999999},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":114660},1000,0,{"$f":"(G39-H39-I39)*12.36%","v":14048.375999999998},{"$f":"G39-H39-I39+J39","v":127708.376},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":119680},1000,0,{"$f":"(L39-M39-N39)*12.36%","v":14668.847999999998},{"$f":"L39-M39-N39+O39","v":133348.848},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":120730},1000,0,{"$f":"(Q39-R39-S39)*12.36%","v":14798.627999999999},{"$f":"Q39-R39-S39+T39","v":134528.628},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":115740},1000,0,{"$f":"(V39-W39-X39)*12.36%","v":14181.863999999998},{"$f":"V39-W39-X39+Y39","v":128921.864},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":117820},1000,0,{"$f":"(AA39-AB39-AC39)*12.36%","v":14438.951999999999},{"$f":"AA39-AB39-AC39+AD39","v":131258.95199999999}]
["RAFFIA"]
["W50A009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":108930},1000,0,{"$f":"(B41-C41-D41)*12.36%","v":13340.147999999999},{"$f":"B41-C41-D41+E41","v":121270.148},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106440},1000,0,{"$f":"(G41-H41-I41)*12.36%","v":13032.383999999998},{"$f":"G41-H41-I41+J41","v":118472.38399999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":111790},1000,0,{"$f":"(L41-M41-N41)*12.36%","v":13693.643999999998},{"$f":"L41-M41-N41+O41","v":124483.644},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":112830},1000,0,{"$f":"(Q41-R41-S41)*12.36%","v":13822.187999999998},{"$f":"Q41-R41-S41+T41","v":125652.18799999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":106590},1000,0,{"$f":"(V41-W41-X41)*12.36%","v":13050.923999999999},{"$f":"V41-W41-X41+Y41","v":118640.924},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A41,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":109690},1000,0,{"$f":"(AA41-AB41-AC41)*12.36%","v":13434.083999999999},{"$f":"AA41-AB41-AC41+AD41","v":122124.084}]
["T50A010A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":109180},1000,0,{"$f":"(B42-C42-D42)*12.36%","v":13371.047999999999},{"$f":"B42-C42-D42+E42","v":121551.048},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106690},1000,0,{"$f":"(G42-H42-I42)*12.36%","v":13063.283999999998},{"$f":"G42-H42-I42+J42","v":118753.284},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112040},1000,0,{"$f":"(L42-M42-N42)*12.36%","v":13724.543999999998},{"$f":"L42-M42-N42+O42","v":124764.54399999999},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113080},1000,0,{"$f":"(Q42-R42-S42)*12.36%","v":13853.087999999998},{"$f":"Q42-R42-S42+T42","v":125933.088},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107340},1000,0,{"$f":"(V42-W42-X42)*12.36%","v":13143.623999999998},{"$f":"V42-W42-X42+Y42","v":119483.624},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":109940},1000,0,{"$f":"(AA42-AB42-AC42)*12.36%","v":13464.983999999999},{"$f":"AA42-AB42-AC42+AD42","v":122404.984}]
["MF"]
["W52A009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":109830},1000,0,{"$f":"(B44-C44-D44)*12.36%","v":13451.387999999999},{"$f":"B44-C44-D44+E44","v":122281.38800000001},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106940},1000,0,{"$f":"(G44-H44-I44)*12.36%","v":13094.183999999999},{"$f":"G44-H44-I44+J44","v":119034.18399999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112290},1000,0,{"$f":"(L44-M44-N44)*12.36%","v":13755.444},{"$f":"L44-M44-N44+O44","v":125045.444},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113330},1000,0,{"$f":"(Q44-R44-S44)*12.36%","v":13883.987999999999},{"$f":"Q44-R44-S44+T44","v":126213.988},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107090},1000,0,{"$f":"(V44-W44-X44)*12.36%","v":13112.723999999998},{"$f":"V44-W44-X44+Y44","v":119202.724},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":110190},1000,0,{"$f":"(AA44-AB44-AC44)*12.36%","v":13495.883999999998},{"$f":"AA44-AB44-AC44+AD44","v":122685.88399999999}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":109830},1000,0,{"$f":"(B46-C46-D46)*12.36%","v":13451.387999999999},{"$f":"B46-C46-D46+E46","v":122281.38800000001},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":106940},1000,0,{"$f":"(G46-H46-I46)*12.36%","v":13094.183999999999},{"$f":"G46-H46-I46+J46","v":119034.18399999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":112290},1000,0,{"$f":"(L46-M46-N46)*12.36%","v":13755.444},{"$f":"L46-M46-N46+O46","v":125045.444},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":113330},1000,0,{"$f":"(Q46-R46-S46)*12.36%","v":13883.987999999999},{"$f":"Q46-R46-S46+T46","v":126213.988},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":107090},1000,0,{"$f":"(V46-W46-X46)*12.36%","v":13112.723999999998},{"$f":"V46-W46-X46+Y46","v":119202.724},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A46,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":110190},1000,0,{"$f":"(AA46-AB46-AC46)*12.36%","v":13495.883999999998},{"$f":"AA46-AB46-AC46+AD46","v":122685.88399999999}]
["W55A004A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":112830},1000,0,{"$f":"(B47-C47-D47)*12.36%","v":13822.187999999998},{"$f":"B47-C47-D47+E47","v":125652.18799999999},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":109940},1000,0,{"$f":"(G47-H47-I47)*12.36%","v":13464.983999999999},{"$f":"G47-H47-I47+J47","v":122404.984},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115290},1000,0,{"$f":"(L47-M47-N47)*12.36%","v":14126.243999999999},{"$f":"L47-M47-N47+O47","v":128416.24400000001},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116330},1000,0,{"$f":"(Q47-R47-S47)*12.36%","v":14254.787999999999},{"$f":"Q47-R47-S47+T47","v":129584.788},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110090},1000,0,{"$f":"(V47-W47-X47)*12.36%","v":13483.523999999999},{"$f":"V47-W47-X47+Y47","v":122573.524},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113190},1000,0,{"$f":"(AA47-AB47-AC47)*12.36%","v":13866.683999999999},{"$f":"AA47-AB47-AC47+AD47","v":126056.68399999999}]
["LLDPE"]
["E20AN009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":111800},1000,0,{"$f":"(B49-C49-D49)*12.36%","v":13694.88},{"$f":"B49-C49-D49+E49","v":124494.88},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":110210},1000,0,{"$f":"(G49-H49-I49)*12.36%","v":13498.355999999998},{"$f":"G49-H49-I49+J49","v":122708.356},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115560},1000,0,{"$f":"(L49-M49-N49)*12.36%","v":14159.615999999998},{"$f":"L49-M49-N49+O49","v":128719.61599999999},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116600},1000,0,{"$f":"(Q49-R49-S49)*12.36%","v":14288.159999999998},{"$f":"Q49-R49-S49+T49","v":129888.16},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110360},1000,0,{"$f":"(V49-W49-X49)*12.36%","v":13516.895999999999},{"$f":"V49-W49-X49+Y49","v":122876.89599999999},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113590},1000,0,{"$f":"(AA49-AB49-AC49)*12.36%","v":13916.123999999998},{"$f":"AA49-AB49-AC49+AD49","v":126506.124}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":115440},1000,0,{"$f":"(B51-C51-D51)*12.36%","v":14144.783999999998},{"$f":"B51-C51-D51+E51","v":128584.784},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":112250},1000,0,{"$f":"(G51-H51-I51)*12.36%","v":13750.499999999998},{"$f":"G51-H51-I51+J51","v":125000.5},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":117600},1000,0,{"$f":"(L51-M51-N51)*12.36%","v":14411.759999999998},{"$f":"L51-M51-N51+O51","v":131011.76},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":118640},1000,0,{"$f":"(Q51-R51-S51)*12.36%","v":14540.303999999998},{"$f":"Q51-R51-S51+T51","v":132180.304},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":112400},1000,0,{"$f":"(V51-W51-X51)*12.36%","v":13769.039999999999},{"$f":"V51-W51-X51+Y51","v":125169.04},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A51,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":115590},1000,0,{"$f":"(AA51-AB51-AC51)*12.36%","v":14163.323999999999},{"$f":"AA51-AB51-AC51+AD51","v":128753.32399999999}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":113300},1000,0,{"$f":"(B54-C54-D54)*12.36%","v":13880.279999999999},{"$f":"B54-C54-D54+E54","v":126180.28},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":111710},1000,0,{"$f":"(G54-H54-I54)*12.36%","v":13683.755999999999},{"$f":"G54-H54-I54+J54","v":124393.75599999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":117060},1000,0,{"$f":"(L54-M54-N54)*12.36%","v":14345.015999999998},{"$f":"L54-M54-N54+O54","v":130405.016},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":118100},1000,0,{"$f":"(Q54-R54-S54)*12.36%","v":14473.559999999998},{"$f":"Q54-R54-S54+T54","v":131573.56},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":111860},1000,0,{"$f":"(V54-W54-X54)*12.36%","v":13702.295999999998},{"$f":"V54-W54-X54+Y54","v":124562.296},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":115090},1000,0,{"$f":"(AA54-AB54-AC54)*12.36%","v":14101.523999999999},{"$f":"AA54-AB54-AC54+AD54","v":128191.524}]
["F20S009OG"]
["D22S010A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":112300},1000,0,{"$f":"(B56-C56-D56)*12.36%","v":13756.679999999998},{"$f":"B56-C56-D56+E56","v":125056.68},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":110710},1000,0,{"$f":"(G56-H56-I56)*12.36%","v":13560.155999999999},{"$f":"G56-H56-I56+J56","v":123270.156},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":116060},1000,0,{"$f":"(L56-M56-N56)*12.36%","v":14221.415999999999},{"$f":"L56-M56-N56+O56","v":129281.416},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":117100},1000,0,{"$f":"(Q56-R56-S56)*12.36%","v":14349.96},{"$f":"Q56-R56-S56+T56","v":130449.95999999999},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110860},1000,0,{"$f":"U56-V56-W56+X56","v":18589.959999999992},{"$f":"V56-W56-X56+Y56","v":128449.95999999999},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":114090},1000,0,{"$f":"(AA56-AB56-AC56)*12.36%","v":13977.923999999999},{"$f":"AA56-AB56-AC56+AD56","v":127067.924}]
["ROTO"]
["R35A042A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":113220},1000,0,{"$f":"(B58-C58-D58)*12.36%","v":13870.391999999998},{"$f":"B58-C58-D58+E58","v":126090.39199999999},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":109200},1000,0,{"$f":"(G58-H58-I58)*12.36%","v":13373.519999999999},{"$f":"G58-H58-I58+J58","v":121573.52},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":114570},1000,0,{"$f":"(L58-M58-N58)*12.36%","v":14037.251999999999},{"$f":"L58-M58-N58+O58","v":127607.25199999999},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":115620},1000,0,{"$f":"(Q58-R58-S58)*12.36%","v":14167.031999999999},{"$f":"Q58-R58-S58+T58","v":128787.03200000001},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":109870},1000,0,{"$f":"(V58-W58-X58)*12.36%","v":13456.331999999999},{"$f":"V58-W58-X58+Y58","v":122326.33199999999},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A58,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":112710},1000,0,{"$f":"(AA58-AB58-AC58)*12.36%","v":13807.355999999998},{"$f":"AA58-AB58-AC58+AD58","v":125517.356}]
["R35U042A",{"$f":"IF(D$9=\"BARJORA\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,18,0))","v":114500},1000,0,{"$f":"(B59-C59-D59)*12.36%","v":14028.599999999999},{"$f":"B59-C59-D59+E59","v":127528.6},{"$f":"IF(G$9=\"HOSUR\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,19,0))","v":110060},1000,0,{"$f":"(G59-H59-I59)*12.36%","v":13479.815999999999},{"$f":"G59-H59-I59+J59","v":122539.81599999999},{"$f":"IF(L$9=\"JAMMU\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,20,0))","v":115430},1000,0,{"$f":"(L59-M59-N59)*12.36%","v":14143.547999999999},{"$f":"L59-M59-N59+O59","v":128573.548},{"$f":"IF(Q$9=\"NOIDA\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,21,0))","v":116880},1000,0,{"$f":"(Q59-R59-S59)*12.36%","v":14322.767999999998},{"$f":"Q59-R59-S59+T59","v":130202.768},{"$f":"IF(V$9=\"PONDICHERRY\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,22,0))","v":110750},1000,0,{"$f":"(V59-W59-X59)*12.36%","v":13565.099999999999},{"$f":"V59-W59-X59+Y59","v":123315.1},{"$f":"IF(AA$9=\"BARODA\",HLOOKUP($A59,'[2]EX WORKS'!$D$2:$AE$90,23,0))","v":113570},1000,0,{"$f":"(AA59-AB59-AC59)*12.36%","v":13913.651999999998},{"$f":"AA59-AB59-AC59+AD59","v":126483.652}]
[]
["NOTE:","LOCATION DISCOUNT HAS BEEN DISCONTINUED"]
[]
[null," THE PRICES OF OLD PLANT & NEW PLANT  ARE SAME FROM DIRECT SALE"]

{"sheet":"Sheet4","index":3,"n_rows":61,"n_cols":26,"rows_kept":61,"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.1ST AUGUST 2014"]
["CASH / ADVANCE PAYMENT FOR MAHARASHTRA & DAMAN"]
[null,"                Freight  1021.10",null,null,null,null,"                            Freight   3316.32",null,null,null,null,"                      ",null,"FREIGHT 1822.44",null,null,null,"FREIGHT 5622.05",null,null,null,"            Freight  2136.03"]
[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]EX WORKS'!$D$2:$AE$90,24,0))","v":112220},1000,0,{"$f":"(B11-C11-D11)*12.36%","v":13746.791999999999},{"$f":"B11-C11-D11+E11","v":124966.792},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A11,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109150},1000,0,{"$f":"(G11-H11-I11)*12.36%","v":13367.339999999998},{"$f":"G11-H11-I11+J11","v":121517.34},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A11,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":111770},1000,0,{"$f":"(L11-M11-N11)*12.36%","v":13691.171999999999},{"$f":"L11-M11-N11+O11","v":124461.17199999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A11,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":106960},1000,0,{"$f":"(Q11-R11-S11)*12.36%","v":13096.655999999999},{"$f":"Q11-R11-S11+T11","v":119056.656},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A11,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":110360},1000,0,{"$f":"(V11-W11-X11)*12.36%","v":13516.895999999999},{"$f":"V11-W11-X11+Y11","v":122876.89599999999}]
["B63A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112220},1000,0,{"$f":"(B12-C12-D12)*12.36%","v":13746.791999999999},{"$f":"B12-C12-D12+E12","v":124966.792},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109150},1000,0,{"$f":"(G12-H12-I12)*12.36%","v":13367.339999999998},{"$f":"G12-H12-I12+J12","v":121517.34},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":111770},1000,0,{"$f":"(L12-M12-N12)*12.36%","v":13691.171999999999},{"$f":"L12-M12-N12+O12","v":124461.17199999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":106960},1000,0,{"$f":"(Q12-R12-S12)*12.36%","v":13096.655999999999},{"$f":"Q12-R12-S12+T12","v":119056.656},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A12,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":110360},1000,0,{"$f":"(V12-W12-X12)*12.36%","v":13516.895999999999},{"$f":"V12-W12-X12+Y12","v":122876.89599999999}]
["B55HM0003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115920},1000,0,{"$f":"(B13-C13-D13)*12.36%","v":14204.111999999999},{"$f":"B13-C13-D13+E13","v":129124.11199999999},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112690},1000,0,{"$f":"(G13-H13-I13)*12.36%","v":13804.883999999998},{"$f":"G13-H13-I13+J13","v":125494.88399999999},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115930},1000,0,{"$f":"(L13-M13-N13)*12.36%","v":14205.347999999998},{"$f":"L13-M13-N13+O13","v":129135.348},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110610},1000,0,{"$f":"(Q13-R13-S13)*12.36%","v":13547.795999999998},{"$f":"Q13-R13-S13+T13","v":123157.796},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A13,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113720},1000,0,{"$f":"(V13-W13-X13)*12.36%","v":13932.191999999999},{"$f":"V13-W13-X13+Y13","v":126652.192}]
["SHETG"]
["E45A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115280},1000,0,{"$f":"(B15-C15-D15)*12.36%","v":14125.007999999998},{"$f":"B15-C15-D15+E15","v":128405.008},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112010},1000,0,{"$f":"(G15-H15-I15)*12.36%","v":13720.835999999999},{"$f":"G15-H15-I15+J15","v":124730.836},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115330},1000,0,{"$f":"(L15-M15-N15)*12.36%","v":14131.187999999998},{"$f":"L15-M15-N15+O15","v":128461.18799999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":109720},1000,0,{"$f":"(Q15-R15-S15)*12.36%","v":13437.791999999999},{"$f":"Q15-R15-S15+T15","v":122157.792},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A15,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113000},1000,0,{"$f":"(V15-W15-X15)*12.36%","v":13843.199999999999},{"$f":"V15-W15-X15+Y15","v":125843.2}]
["E45A003OG"]
["EXTR "]
["E52A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A18,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":113950},1000,0,{"$f":"(B18-C18-D18)*12.36%","v":13960.619999999999},{"$f":"B18-C18-D18+E18","v":126910.62},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A18,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":110680},1000,0,{"$f":"(G18-H18-I18)*12.36%","v":13556.447999999999},{"$f":"G18-H18-I18+J18","v":123236.448},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A18,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":114000},1000,0,{"$f":"(L18-M18-N18)*12.36%","v":13966.8},{"$f":"L18-M18-N18+O18","v":126966.8},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A18,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":108390},1000,0,{"$f":"(Q18-R18-S18)*12.36%","v":13273.403999999999},{"$f":"Q18-R18-S18+T18","v":120663.40399999999},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A18,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":111600},1000,0,{"$f":"(V18-W18-X18)*12.36%","v":13670.159999999998},{"$f":"V18-W18-X18+Y18","v":124270.16}]
["E52A003OG"]
["E52U003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115730},1000,0,{"$f":"(B20-C20-D20)*12.36%","v":14180.627999999999},{"$f":"B20-C20-D20+E20","v":128910.628},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112460},1000,0,{"$f":"(G20-H20-I20)*12.36%","v":13776.455999999998},{"$f":"G20-H20-I20+J20","v":125236.45600000001},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115780},1000,0,{"$f":"(L20-M20-N20)*12.36%","v":14186.807999999999},{"$f":"L20-M20-N20+O20","v":128966.808},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110170},1000,0,{"$f":"(Q20-R20-S20)*12.36%","v":13493.411999999998},{"$f":"Q20-R20-S20+T20","v":122663.412},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A20,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113380},1000,0,{"$f":"(V20-W20-X20)*12.36%","v":13890.167999999998},{"$f":"V20-W20-X20+Y20","v":126270.16800000001}]
["E52U003OG"]
["HM FILM"]
["F55HM0003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A23,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":113970},1000,0,{"$f":"(B23-C23-D23)*12.36%","v":13963.091999999999},{"$f":"B23-C23-D23+E23","v":126933.092},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A23,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109990},1000,0,{"$f":"(G23-H23-I23)*12.36%","v":13471.163999999999},{"$f":"G23-H23-I23+J23","v":122461.164},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A23,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":113230},1000,0,{"$f":"(L23-M23-N23)*12.36%","v":13871.627999999999},{"$f":"L23-M23-N23+O23","v":126101.628},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A23,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":109160},1000,0,{"$f":"(Q23-R23-S23)*12.36%","v":13368.575999999999},{"$f":"Q23-R23-S23+T23","v":121528.576},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A23,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":111770},1000,0,{"$f":"(V23-W23-X23)*12.36%","v":13691.171999999999},{"$f":"V23-W23-X23+Y23","v":124461.17199999999}]
["F55HM0003OG"]
["IM HIGH"]
["I50A180A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A26,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112950},1000,0,{"$f":"(B26-C26-D26)*12.36%","v":13837.019999999999},{"$f":"B26-C26-D26+E26","v":125787.02},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A26,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109930},1000,0,{"$f":"(G26-H26-I26)*12.36%","v":13463.747999999998},{"$f":"G26-H26-I26+J26","v":122393.74799999999},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A26,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":112520},1000,0,{"$f":"(L26-M26-N26)*12.36%","v":13783.871999999999},{"$f":"L26-M26-N26+O26","v":125303.872},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A26,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":107920},1000,0,{"$f":"(Q26-R26-S26)*12.36%","v":13215.311999999998},{"$f":"Q26-R26-S26+T26","v":120135.31200000001},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A26,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":110850},1000,0,{"$f":"(V26-W26-X26)*12.36%","v":13577.46},{"$f":"V26-W26-X26+Y26","v":123427.45999999999}]
["I50A180OG"]
["IM LOW"]
["I60A080A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A29,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":113420},1000,0,{"$f":"(B29-C29-D29)*12.36%","v":13895.111999999999},{"$f":"B29-C29-D29+E29","v":126315.11199999999},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A29,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":110150},1000,0,{"$f":"(G29-H29-I29)*12.36%","v":13490.939999999999},{"$f":"G29-H29-I29+J29","v":122640.94},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A29,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":113480},1000,0,{"$f":"(L29-M29-N29)*12.36%","v":13902.527999999998},{"$f":"L29-M29-N29+O29","v":126382.52799999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A29,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":107870},1000,0,{"$f":"(Q29-R29-S29)*12.36%","v":13209.131999999998},{"$f":"Q29-R29-S29+T29","v":120079.132},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A29,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":111100},1000,0,{"$f":"(V29-W29-X29)*12.36%","v":13608.359999999999},{"$f":"V29-W29-X29+Y29","v":123708.36}]
["I60A080OG"]
["IM-L-UV"]
["I60U080A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A32,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":114960},1000,0,{"$f":"(B32-C32-D32)*12.36%","v":14085.455999999998},{"$f":"B32-C32-D32+E32","v":128045.45600000001},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A32,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":111690},1000,0,{"$f":"(G32-H32-I32)*12.36%","v":13681.283999999998},{"$f":"G32-H32-I32+J32","v":124371.284},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A32,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115010},1000,0,{"$f":"(L32-M32-N32)*12.36%","v":14091.635999999999},{"$f":"L32-M32-N32+O32","v":128101.636},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A32,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":109410},1000,0,{"$f":"(Q32-R32-S32)*12.36%","v":13399.475999999999},{"$f":"Q32-R32-S32+T32","v":121809.476},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A32,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":112600},1000,0,{"$f":"(V32-W32-X32)*12.36%","v":13793.759999999998},{"$f":"V32-W32-X32+Y32","v":125393.76}]
["I60U080OG"]
["PIPE (PE80)"]
["P54A001A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A35,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":117930},1000,0,{"$f":"(B35-C35-D35)*12.36%","v":14452.547999999999},{"$f":"B35-C35-D35+E35","v":131382.54800000001},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A35,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":114700},1000,0,{"$f":"(G35-H35-I35)*12.36%","v":14053.319999999998},{"$f":"G35-H35-I35+J35","v":127753.31999999999},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A35,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":117940},1000,0,{"$f":"(L35-M35-N35)*12.36%","v":14453.783999999998},{"$f":"L35-M35-N35+O35","v":131393.78399999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A35,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":112620},1000,0,{"$f":"(Q35-R35-S35)*12.36%","v":13796.231999999998},{"$f":"Q35-R35-S35+T35","v":125416.232},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A35,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":115730},1000,0,{"$f":"(V35-W35-X35)*12.36%","v":14180.627999999999},{"$f":"V35-W35-X35+Y35","v":128910.628}]
["PIPE (PE100)"]
["P52A003A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":119930},1000,0,{"$f":"(B37-C37-D37)*12.36%","v":14699.747999999998},{"$f":"B37-C37-D37+E37","v":133629.74799999999},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":116700},1000,0,{"$f":"(G37-H37-I37)*12.36%","v":14300.519999999999},{"$f":"G37-H37-I37+J37","v":130000.52},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":119940},1000,0,{"$f":"(L37-M37-N37)*12.36%","v":14700.983999999999},{"$f":"L37-M37-N37+O37","v":133640.984},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":114620},1000,0,{"$f":"(Q37-R37-S37)*12.36%","v":14043.431999999999},{"$f":"Q37-R37-S37+T37","v":127663.432},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A37,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":117730},1000,0,{"$f":"(V37-W37-X37)*12.36%","v":14427.827999999998},{"$f":"V37-W37-X37+Y37","v":131157.82800000001}]
["RAFFIA"]
["W50A009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112050},1000,0,{"$f":"(B39-C39-D39)*12.36%","v":13725.779999999999},{"$f":"B39-C39-D39+E39","v":124775.78},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":108780},1000,0,{"$f":"(G39-H39-I39)*12.36%","v":13321.607999999998},{"$f":"G39-H39-I39+J39","v":121101.60799999999},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":112100},1000,0,{"$f":"(L39-M39-N39)*12.36%","v":13731.96},{"$f":"L39-M39-N39+O39","v":124831.95999999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":106500},1000,0,{"$f":"(Q39-R39-S39)*12.36%","v":13039.8},{"$f":"Q39-R39-S39+T39","v":118539.8},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A39,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":109600},1000,0,{"$f":"(V39-W39-X39)*12.36%","v":13422.96},{"$f":"V39-W39-X39+Y39","v":122022.95999999999}]
["T50A010A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A40,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112800},1000,0,{"$f":"(B40-C40-D40)*12.36%","v":13818.479999999998},{"$f":"B40-C40-D40+E40","v":125618.48},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A40,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109030},1000,0,{"$f":"(G40-H40-I40)*12.36%","v":13352.507999999998},{"$f":"G40-H40-I40+J40","v":121382.508},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A40,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":112350},1000,0,{"$f":"(L40-M40-N40)*12.36%","v":13762.859999999999},{"$f":"L40-M40-N40+O40","v":125112.86},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A40,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":107250},1000,0,{"$f":"(Q40-R40-S40)*12.36%","v":13132.499999999998},{"$f":"Q40-R40-S40+T40","v":119382.5},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A40,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":109850},1000,0,{"$f":"(V40-W40-X40)*12.36%","v":13453.859999999999},{"$f":"V40-W40-X40+Y40","v":122303.86}]
["MF"]
["W52A009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112550},1000,0,{"$f":"(B42-C42-D42)*12.36%","v":13787.579999999998},{"$f":"B42-C42-D42+E42","v":125337.58},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109280},1000,0,{"$f":"(G42-H42-I42)*12.36%","v":13383.407999999999},{"$f":"G42-H42-I42+J42","v":121663.408},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":112600},1000,0,{"$f":"(L42-M42-N42)*12.36%","v":13793.759999999998},{"$f":"L42-M42-N42+O42","v":125393.76},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":107000},1000,0,{"$f":"(Q42-R42-S42)*12.36%","v":13101.599999999999},{"$f":"Q42-R42-S42+T42","v":119101.6},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A42,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":110100},1000,0,{"$f":"(V42-W42-X42)*12.36%","v":13484.759999999998},{"$f":"V42-W42-X42+Y42","v":122584.76}]
["W52A009OG"]
["W52ASR009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":112550},1000,0,{"$f":"(B44-C44-D44)*12.36%","v":13787.579999999998},{"$f":"B44-C44-D44+E44","v":125337.58},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":109280},1000,0,{"$f":"(G44-H44-I44)*12.36%","v":13383.407999999999},{"$f":"G44-H44-I44+J44","v":121663.408},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":112600},1000,0,{"$f":"(L44-M44-N44)*12.36%","v":13793.759999999998},{"$f":"L44-M44-N44+O44","v":125393.76},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":107000},1000,0,{"$f":"(Q44-R44-S44)*12.36%","v":13101.599999999999},{"$f":"Q44-R44-S44+T44","v":119101.6},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A44,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":110100},1000,0,{"$f":"(V44-W44-X44)*12.36%","v":13484.759999999998},{"$f":"V44-W44-X44+Y44","v":122584.76}]
["W55A004A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A45,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115550},1000,0,{"$f":"(B45-C45-D45)*12.36%","v":14158.38},{"$f":"B45-C45-D45+E45","v":128708.38},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A45,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112280},1000,0,{"$f":"(G45-H45-I45)*12.36%","v":13754.207999999999},{"$f":"G45-H45-I45+J45","v":125034.208},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A45,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115600},1000,0,{"$f":"(L45-M45-N45)*12.36%","v":14164.56},{"$f":"L45-M45-N45+O45","v":128764.56},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A45,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110000},1000,0,{"$f":"(Q45-R45-S45)*12.36%","v":13472.399999999998},{"$f":"Q45-R45-S45+T45","v":122472.4},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A45,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113100},1000,0,{"$f":"(V45-W45-X45)*12.36%","v":13855.56},{"$f":"V45-W45-X45+Y45","v":125955.56}]
["LLDPE"]
["E20AN009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115810},1000,0,{"$f":"(B47-C47-D47)*12.36%","v":14190.515999999998},{"$f":"B47-C47-D47+E47","v":129000.516},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112540},1000,0,{"$f":"(G47-H47-I47)*12.36%","v":13786.343999999999},{"$f":"G47-H47-I47+J47","v":125326.344},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115860},1000,0,{"$f":"(L47-M47-N47)*12.36%","v":14196.695999999998},{"$f":"L47-M47-N47+O47","v":129056.696},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110260},1000,0,{"$f":"(Q47-R47-S47)*12.36%","v":13504.535999999998},{"$f":"Q47-R47-S47+T47","v":122764.53599999999},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A47,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113500},1000,0,{"$f":"(V47-W47-X47)*12.36%","v":13904.999999999998},{"$f":"V47-W47-X47+Y47","v":126405}]
["E20AN009OG"]
["E36A060A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":117850},1000,0,{"$f":"(B49-C49-D49)*12.36%","v":14442.659999999998},{"$f":"B49-C49-D49+E49","v":131292.66},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":114580},1000,0,{"$f":"(G49-H49-I49)*12.36%","v":14038.487999999999},{"$f":"G49-H49-I49+J49","v":127618.488},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":117910},1000,0,{"$f":"(L49-M49-N49)*12.36%","v":14450.075999999999},{"$f":"L49-M49-N49+O49","v":131360.076},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":112300},1000,0,{"$f":"(Q49-R49-S49)*12.36%","v":13756.679999999998},{"$f":"Q49-R49-S49+T49","v":125056.68},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A49,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":115500},1000,0,{"$f":"(V49-W49-X49)*12.36%","v":14152.199999999999},{"$f":"V49-W49-X49+Y49","v":128652.2}]
["E36A060OG"]
["FILM"]
["F20S009A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A52,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":117310},1000,0,{"$f":"(B52-C52-D52)*12.36%","v":14375.915999999999},{"$f":"B52-C52-D52+E52","v":130685.916},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A52,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":114040},1000,0,{"$f":"(G52-H52-I52)*12.36%","v":13971.743999999999},{"$f":"G52-H52-I52+J52","v":127011.74400000001},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A52,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":117360},1000,0,{"$f":"(L52-M52-N52)*12.36%","v":14382.095999999998},{"$f":"L52-M52-N52+O52","v":130742.09599999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A52,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":111760},1000,0,{"$f":"(Q52-R52-S52)*12.36%","v":13689.935999999998},{"$f":"Q52-R52-S52+T52","v":124449.936},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A52,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":115000},1000,0,{"$f":"(V52-W52-X52)*12.36%","v":14090.399999999998},{"$f":"V52-W52-X52+Y52","v":128090.4}]
["F20S009OG"]
["D22S010A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":116310},1000,0,{"$f":"(B54-C54-D54)*12.36%","v":14252.315999999999},{"$f":"B54-C54-D54+E54","v":129562.31599999999},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":113040},1000,0,{"$f":"(G54-H54-I54)*12.36%","v":13848.143999999998},{"$f":"G54-H54-I54+J54","v":125888.144},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":116360},1000,0,{"$f":"(L54-M54-N54)*12.36%","v":14258.495999999999},{"$f":"L54-M54-N54+O54","v":129618.496},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110760},1000,0,{"$f":"(Q54-R54-S54)*12.36%","v":13566.335999999999},{"$f":"Q54-R54-S54+T54","v":123326.336},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A54,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":114000},1000,0,{"$f":"(V54-W54-X54)*12.36%","v":13966.8},{"$f":"V54-W54-X54+Y54","v":126966.8}]
["ROTO"]
["R35A042A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":114820},1000,0,{"$f":"(B56-C56-D56)*12.36%","v":14068.151999999998},{"$f":"B56-C56-D56+E56","v":127888.152},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":111590},1000,0,{"$f":"(G56-H56-I56)*12.36%","v":13668.923999999999},{"$f":"G56-H56-I56+J56","v":124258.924},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":114830},1000,0,{"$f":"(L56-M56-N56)*12.36%","v":14069.387999999999},{"$f":"L56-M56-N56+O56","v":127899.38800000001},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":109360},1000,0,{"$f":"(Q56-R56-S56)*12.36%","v":13393.295999999998},{"$f":"Q56-R56-S56+T56","v":121753.296},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A56,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":112620},1000,0,{"$f":"(V56-W56-X56)*12.36%","v":13796.231999999998},{"$f":"V56-W56-X56+Y56","v":125416.232}]
["R35U042A",{"$f":"IF(B$8=\"ALWAR\",HLOOKUP($A57,'[2]EX WORKS'!$D$2:$AE$90,24,0))","v":115680},1000,0,{"$f":"(B57-C57-D57)*12.36%","v":14174.447999999999},{"$f":"B57-C57-D57+E57","v":128854.448},{"$f":"IF(G$8=\"HYDERABAD\",HLOOKUP($A57,'[2]EX WORKS'!$D$2:$AE$90,25,0))","v":112450},1000,0,{"$f":"(G57-H57-I57)*12.36%","v":13775.22},{"$f":"G57-H57-I57+J57","v":125225.22},{"$f":"IF(L$8=\"BADDI\",HLOOKUP($A57,'[2]EX WORKS'!$D$2:$AE$90,26,0))","v":115690},1000,0,{"$f":"(L57-M57-N57)*12.36%","v":14175.683999999999},{"$f":"L57-M57-N57+O57","v":128865.68399999999},{"$f":"IF(Q$8=\"UDMALPET\",HLOOKUP($A57,'[2]EX WORKS'!$D$2:$AE$90,27,0))","v":110220},1000,0,{"$f":"(Q57-R57-S57)*12.36%","v":13499.591999999999},{"$f":"Q57-R57-S57+T57","v":122719.592},{"$f":"IF(V$8=\"BHAVNAGAR\",HLOOKUP($A57,'[2]EX WORKS'!$D$2:$AE$90,28,0))","v":113480},1000,0,{"$f":"(V57-W57-X57)*12.36%","v":13902.527999999998},{"$f":"V57-W57-X57+Y57","v":126382.52799999999}]
[]
["NOTE:","LOCATION DISCOUNT HAS BEEN DISCONTINUED"]
[]
[null," 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 1ST AUGUST  2014"]
[]
[null,null,"DAMAN","BHIWANDI","PUNE"]
[null,null,"ST.PT.","ST.PT.","ST.PT.",null,"   FREIGHT"]
[null,"BM",null,null,null,null,"ALWAR",1021.1]
[null,"B52A003A",126190,126590,126710,null,"AHMEDNAGAR",2555.6]
[null,"B52A003NA",126190,126590,126710,null,"AURANGABAD",2347.02]
[null,"B63A003A",126190,126590,126710,null,"BHAVNAGAR",2136.0300000000002]
[null,"B63A003NA",126190,126590,126710,null,"BADDI",1822.44]
[null,"B55HM0003A",129510,129410,129550,null,"BHIWANDI",2696.11]
[null,"B55HM0003NA",129510,129410,129550,null,"BARJORA",2596.11]
[null,"B53EA0035A",126750,127150,127270,null,"DAMAN",2156.6799999999998]
[null,"SHETG",null,null,null,null,"HYDERABAD",3316.32]
[null,"E45A003A",128780,128590,128780,null,"HOSUR",4922.62]
[null,null,null,null,null,null,"JALGAON",2046.23]
[null,"EXTR",null,null,null,null,"JAMMU",2660.65]
[null,"E52A003A",127280,127100,127280,null,"KOLHAPUR",3304.27]
[null,"E52A003NA",127280,127100,127280,null,"NAGPUR",1755.44]
[null,"E52U003A",129280,129100,129280,null,"NASIK",2384.35]
[null,"E52U003NA",129280,129100,129280,null,"NOIDA",1247.06]
[null,"HM FILM",null,null,null,null,"PUNE",2757.59]
[null,"F55HM0003A",126750,127220,127360,null,"PONDICHERRY",5350.78]
[null,"F55HM0003NA",126750,127220,127360,null,"ROHA",2814.81]
[null,"IM HIGH",null,null,null,null,"SILVASSA",2169.7399999999998]
[null,"I50A180A",126270,126240,126380,null,"SANGLI",3205.47]
[null,null,null,null,null,null,"SOLAPUR",2959.58]
[null,"IM LOW",null,null,null,null,"TARAPUR",2726.85]
[null,"I60A080A",126690,126510,126700,null,"THANE",2696.11]
[null,null,null,null,null,null,"UMBERGAON",2127.0700000000002]
[null,"IM-L-UV",null,null,null,null,"UDMALPET",5622.05]
[null,"I60U080A",128420,128230,128420,null,"WAI",2950.79]
[]
[null,"PIPE (PE80)"]
[null,"P54A001A",131770,131670,131810]
[null,"P54A001NA",131770,131670,131810]
[null,"PIPE (PE100)"]
[null,"P52A003A",134010,133920,134060]
[null,"P52A003NA",134010,133920,134060]
[null,"RAFFIA"]
[null,"W50A009A",125150,124960,125150,null,"QUANTITY DISCOUNT"]
[null,"T50A010A",125430,125240,125430]
[null,"MF",null,null,null,null,"QTY MTS","AMT"]
[null,"W55A004A",129080,128890,129080,null,">=10",300]
[null,"W55A004NA",129080,128890,129080,null,">=30",400]
[null,"W52A009A",125710,125520,125710,null,">=50",500]
[null,"W52A009NA",125710,125520,125710,null,">=100",600]
[null,"W52ASR009A",125710,125520,125710," ",">=200",700]
[null,"W52ASR009NA",125710,125520,125710,null,">=300",750]
[null,"LLDPE",null,null,null,null,">=400",800]
[null,null,null,null,null,null,">=600",900]
[null,"E36A060A",131660,131490,131680]
[]
[null,"FILM"]
[null,"F20S009A",131060,130880,131060]
[null,"F20S009OG"]
[null,"D22S010A",129930,129760,129940]
[null,"E20AN009A",129370,129200,129370]
[null,"ROTO"]
[null,"R35A042A",128270,128170,128320]
[null,"R35U042A",129240,128170,128320]
[]
[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]