NPQ Calculator v7.0.xlsx

	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1
2	NPQ Calculation ( v7.0 )
3	For DA Cases
4
5	PL No		38130725
6	Description		Knuckle for CBC
7	Category		C2
8	Safety (Y/N)		N
9	IP Start (DD/MM/YYYY)		9/1/2025
10	CP Start (DD/MM/YYYY)		5/1/2026
11	TUR of LPO		₹ 500.00
12	Whether this item is included in the exception list of Para (2) of SI-138				N
13
14	Depot	AAC	Max Consumption	Considered AAC	Depot Stock	UDM Stock	UDM Stock Considered	Covered Dues	IP Qty	CP Qty	Buffer Qty	Qty Calculated	Tender Qty	Qty Considered
15	BOXN/DDU	200	300	200	372	500	467	594	133.33	200.00	200.00	-900	500	700
16	ROH/BRWD	985	100	200	400	110	77	725	133.33	200.00	200.00	-669	600	400
17				0			0		0.00	0.00	0.00	0
18				0			0		0.00	0.00	0.00	0
19				0			0		0.00	0.00	0.00	0
20				0			0		0.00	0.00	0.00	0
21				0			0		0.00	0.00	0.00	0
22				0			0		0.00	0.00	0.00	0
23				0			0		0.00	0.00	0.00	0
24				0			0		0.00	0.00	0.00	0
25				0			0		0.00	0.00	0.00	0
26				0			0		0.00	0.00	0.00	0
27	Total	1185	400	400	772	610	544	1319	267	400	400	-1568	1100	1100
28	Total AAC Value			₹ 200,000.00
29
30	Note #1	Cells with yellow background are not be changed
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100