tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 487980d1478364765-formula-formula-adjusted-1-
Sheet: Sheet1

 |  |  |  |  | (1)-,+(should be positive taking  )
2247 | 2247 |  |  |  | (2)+,-(should be negative taking )
 | -25.08 | don’t consider this |  |  | (3)+,+(positive is second is larger and negative if 1 is larger)
 |  |  |  |  | (4)-,-(negative is second is larger and positive if 1 is larger)
1479 | 1479 |  |  |  | (5)0,-(negative)
 |  |  |  |  | (6)0,+(positive)
 | -34.18 | This is okay |  |  | (7)-,0(positive) | dec from pos should be -
2610 | 2610 |  |  |  | (8)+,0(negative)
 | 76.47 | This is okay |  |  |  | inc from pos shoud be +
0 | 4251
 | 62.87 | This is okay |  |  |  | dec from pos should be -
10903 | 10903
 | 156.48 | this should come ~256% |  |  | The blank space in between is needed as other values come there ehich has not to be included in this formula
-2250 | -2250 |  |  |  | that same formula should work giving correct results on A5,A9,A12,A15,A18 AND d5, d9, d12, d15, d18
 | -100 | this should come ~-120, as 10903>0 is -100 and  then 0 to -2250, is -21, so ~-121% |  |  |  | dec from pos should be -
875 | 875
 | 38.89 | this should come 138% |  |  |  | inc from neg  should be + |  |  |  |  |  | xxx
-1000 | -1000
 | -214.29 | this is okay |  |  |  | dec from Pos should be -
-4250 | -4250
 | -325 | this should come -325 |  |  |  | dec from neg should be neg |  |  |  |  |  | xxx
52250 | 52250
 | 1229.41 | this should come 1229.41 |  |  |  | inc from neg should be + |  |  |  |  |  | xxx
Spreadsheet: tracy_geaccone__40441__OM EST - OPERATIONS - 2001 - 2002 REVISED FORMAT
Sheet: Orig '02 Plan Gross

ORIGINAL '02 PLAN GROSS  O & M COSTS
(including Benefits & Payroll Taxes)
OPERATIONS
( $ In Thousands)
 |  |  |  |  |  |  |  |  |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross |  | Gross O&M |  | Gross |  | Gross
 |  |  |  |  |  |  |  |  |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | 2002 |  | % O(U) |  | 2002 |  | 2002
Department |  |  |  |  |  |  |  |  |  | Jan |  | Feb |  | Mar |  | Apr |  | May |  | Jun |  | Jul |  | Aug |  | Sep |  | Oct |  | Nov |  | 2000 Plan |  | Dec |  | Sum
NNG
TW
Citrus
Northern Border Partners
EOTT (Co 1195)
[NAME]
Enron Construction Services |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
EAMR |  |  |  |  |  |  |  |  |  | 1545.596 |  | 2267.473 |  | 1551.393 |  | 1561.928 |  | 1555.067 |  | 1575.965 |  | 2095.899 |  | 1560.189 |  | 1564.38 |  | 1591.629 |  | 1572.472 |  |  |  | 1581.348
ETS
Other *
Total
* For companies outside of ETS
Spreadsheet: 65421d1266124859-conditional-formatting-as-a-new-list-book11
Sheet: Problem

Location | Sales
1001 | 437265
1002 | 394777
1003 | 247215
1004 | 377019
1005 | 402141
1006 | 371598
1007 | 440999
1008 | 320712
1009 | 358243
1010 | 243901
1011 | 334614
1012 | 288153
1013 | 334484
1014 | 307758
1015 | 323883
1016 | 343488
1017 | 398391
1018 | 478161
1019 | 286086
1020 | 472318
1021 | 260488
1022 | 580187
1023 | 470448
1024 | 233535
1025 | 258303
1026 | 414307
1027 | 164216
1028 | 481152
1029 | 368289
1030 | 271554
1031 | 353385
1032 | 258004
1033 | 209594
1034 | 245896
1035 | 594923
1036 | 140090
1037 | 291638
1038 | 464272
1039 | 258305
1040 | 198906
1041 | 437490
1042 | 499639
1043 | 216161
1044 | 325641
1045 | 404208
1046 | 639755
1047 | 221806
1048 | 501620
1049 | 290776
1050 | 233729
1051 | 207686
1052 | 369664
1053 | 375621
1054 | 362968
1055 | 552026
1056 | 518802
1057 | 425173
1058 | 348105
1059 | 357067
1060 | 681636
1061 | 389323
1062 | 207948
1063 | 253457
1064 | 322443
1065 | 625393
1066 | 427115
1067 | 118876
1068 | 271201
1069 | 264960
1070 | 194448
1071 | 305749
1072 | 445229
1073 | 303752
1074 | 201197
1075 | 288520
1076 | 255502
1077 | 272497
1078 | 121741
1079 | 257629
1080 | 315625
1081 | 330829
1082 | 284553
1083 | 419900
1084 | 382995
1085 | 444454
1086 | 286401
1087 | 185625
1088 | 438032
1089 | 195725
1090 | 265190
1091 | 716831
1092 | 359407
1093 | 281441
1094 | 259200
1095 | 265238
1096 | 179058
1097 | 238130
1098 | 372668
1099 | 253322
1100 | 337820
1101 | 204051
1102 | 237376
1103 | 586477
1104 | 157847
1105 | 169272
1106 | 217700
1107 | 248050
1108 | 283040
1109 | 497578
1110 | 264926
1111 | 285899
1112 | 572027
1113 | 230965
1114 | 334334
1115 | 199717
1116 | 290745
1117 | 249326
1118 | 251627
1119 | 265243
1120 | 267866
1121 | 284217
1122 | 220010
1123 | 200880
1124 | 162970
1125 | 169351
1126 | 237150
1127 | 226746
1128 | 224534
1129 | 262628
1130 | 232298
1131 | 171448
1132 | 286656
1133 | 219855
1134 | 265774
1135 | 243071
1136 | 189245
1137 | 177086
1138 | 216972
1139 | 273439
1140 | 191834
1141 | 260509
1142 | 128257
1143 | 175968
1144 | 259866
1145 | 334460
1146 | 228069
1147 | 163771
1148 | 197934
1149 | 231760
1150 | 281343
1151 | 298963
1152 | 268168
1153 | 121933
1154 | 234617
1155 | 177514
1156 | 210839
1157 | 372982
1158 | 292901
1159 | 529758
1160 | 364431
1161 | 286004
1162 | 310208
1163 | 202351
1164 | 184113
1165 | 180855
1166 | 334964
1167 | 298197
1168 | 199769
1169 | 250017
1170 | 174852
1171 | 554975
1172 | 626985
1173 | 213068
1174 | 337382
1175 | 449627
1176 | 135260
1177 | 206800
1178 | 236761
1179 | 278576
1180 | 307660
1181 | 156243
1182 | 253457
1183 | 260997
1184 | 146355
1185 | 149056
1186 | 200911
1187 | 235714
1188 | 164348
1189 | 445920
1190 | 323610
1191 | 295434
1192 | 203695
1193 | 223944
1194 | 156792
1195 | 377834
1196 | 444674
1197 | 405120
1198 | 246231
1199 | 285459
1200 | 425027
1201 | 388075
1202 | 186104
1203 | 106856
1204 | 90835
1205 | 3887
Spreadsheet: kate_symes__18977__MeadMktplace (2)
Sheet: MeadMktplace

 |  |  | Firm | Volume | Firm | Volume | Non Firm | Volume | Non Firm | Volume
 | DATE |  | On [NAME] | [NAME] | [NAME] | [NAME] | On [NAME] | [NAME] | [NAME] | [NAME]
 | 2001-03-30 00:00:00 |  | 154.62 | 624 | 94.91 | 1832
 | 2001-03-29 00:00:00 |  | 150.35 | 1824 | 96.1 | 1672 | 134.29 | 2045 | 98.07 | 1330
 | 2001-03-28 00:00:00 |  | 133.2 | 3328 | 74.97 | 1544 | 115.44 | 1399 | 82.09 | 1685
 | 2001-03-27 00:00:00 |  | 105.94 | 1104 | 69.87 | 1232 | 119.31 | 1428 | 71.55 | 1817
 | 2001-03-26 00:00:00 |  | 278.99 | 1104 | 158.37 | 712 | 121.58 | 1216 | 59.09 | 901
 | 2001-03-25 00:00:00 |  | 195 | 0 | 150 | 0 | 83.27 | 1706 | 57.7 | 1655
 | 2001-03-24 00:00:00 |  | 240.51 | 624 | 143.75 | 880 | 122.71 | 3765 | 146.16 | 2205
 | 2001-03-23 00:00:00 |  | 240.51 | 624 | 143.75 | 880 | 212.95 | 3035 | 164.51 | 1676
 | 2001-03-22 00:00:00 |  | 282.93 | 464 | 175.42 | 2032 | 299.77 | 1910 | 211.67 | 1390
 | 2001-03-21 00:00:00 |  | 353.67 | 1024 | 220.45 | 880 | 351.62 | 4153 | 259.99 | 1589
 | 2001-03-20 00:00:00 |  | 323.59 | 624 | 221.88 | 1600 | 281.92 | 1957 | 245.43 | 1616
 | 2001-03-19 00:00:00 |  | 291.72 | 1024 | 197.04 | 1272 | 197.2 | 635 | 225 | 20
 | 2001-03-18 00:00:00 |  | 220 | 0 | 182.5 | 0 | 149.33 | 1225 | 119.19 | 980
 | 2001-03-17 00:00:00 |  | 204.13 | 1008 | 134.76 | 2888 | 180.48 | 2250 | 127.55 | 570
 | 2001-03-16 00:00:00 |  | 204.13 | 1008 | 134.84 | 2864 | 209.71 | 1442 | 126.88 | 1046
 | 2001-03-15 00:00:00 |  | 180.74 | 2160 | 109.85 | 2184 | 189 | 2490 | 123.8 | 1881
 | 2001-03-14 00:00:00 |  | 163.59 | 1024 | 89.3 | 696 | 152.63 | 4365 | 107.38 | 1787
 | 2001-03-13 00:00:00 |  | 166.63 | 2064 | 81.94 | 1392 | 154.62 | 2586 | 118.47 | 1995
 | 2001-03-12 00:00:00 |  | 172.81 | 1424 | 102.15 | 1696 | 159.9 | 3783 | 116.27 | 2115
 | 2001-03-11 00:00:00 |  | 145 | 160 | 95 | 0 | 118.53 | 2962 | 105.52 | 2029
 | 2001-03-10 00:00:00 |  | 150.25 | 1024 | 85.52 | 1544 | 103.36 | 1254 | 105.49 | 1840
 | 2001-03-09 00:00:00 |  | 150.25 | 1024 | 85.52 | 1544 | 155.44 | 2180 | 106.38 | 1520
 | 2001-03-08 00:00:00 |  | 180 | 400 | 99 | 1000 | 173.53 | 731 | 126.23 | 1620
 | 2001-03-07 00:00:00 |  | 271.07 | 448 | 177.36 | 1664 | 205.39 | 1019 | 146.01 | 1746
 | 2001-03-06 00:00:00 |  | 302.29 | 944 | 166.83 | 1072 | 202.39 | 2764 | 134.22 | 1696
 | 2001-03-05 00:00:00 |  | 280 | 800 | 172.5 | 800 | 189.65 | 2226 | 131.16 | 1376
 | 2001-03-04 00:00:00 |  | 230 | 0 | 170 | 400 | 171.88 | 2765 | 131.78 | 1320
 | 2001-03-03 00:00:00 |  | 230.28 | 464 | 153.46 | 1040 | 170.84 | 1909 | 147.7 | 685
 | 2001-03-02 00:00:00 |  | 230.28 | 464 | 153.46 | 1040 | 204.08 | 1930 | 128.66 | 1229
 | 2001-03-01 00:00:00 |  | 267.19 | 512 | 141.82 | 880 | 233.33 | 777 | 144.63 | 726
 | 2001-02-28 00:00:00 |  | 170 | 320 | 112.22 | 1800 | 230.04 | 274 | 158.91 | 659
Spreadsheet: 677924d1589585960-requesting-to-correct-the-index-and-match-formula-for-multiple-conditions-sample-1r
Sheet: Repair

INCIDENT_NUMBER | INCIDENT_DATE | SR_TYPE | STATUS | PART_NUMBER | PARTNUMBER_REPLACED
4526577 | 01-APR-20 | DEMO Sell Through | Closed | P20883-14 | P21168-02N
4526590 | 01-APR-20 | RETURN FOR REPAIR | Closed | P20680-10 | P20579-08
4526581 | 01-APR-20 | RETURN FOR REPAIR | Closed | P20680-10 | P22267-02
4526533 | 01-APR-20 | RETURN FOR REPAIR | Closed | P20680-10 | P21225-02
4526570 | 01-APR-20 | DEMO Sell Through | Closed | P20680-17 | P25419-01
4526565 | 01-APR-20 | INT'L REPAIR | Closed | P19220-77 | P16055-01N
Spreadsheet: 273b6b81-5121-4348-a562-319be0aee87b
Sheet: Rev Mix by Distribution

[NAME], INC. AND SUBSIDIARIES
FINANCIAL INFORMATION
(Amounts in millions)
 |  | Q1 | Q2
 |  | CY11 | CY11
 | GAAP Net Revenues by Distribution Channel
 | Retail channels | 946 | 660
 | Digital online channels* | 428 | 423
 | Total Activision and [NAME]
 | Distribution | 75 | 63
 | Total consolidated GAAP net revenues
 | Change in Deferred Net Revenues (1)
 | Retail channels
 | Digital online channels*
 | Total changes in deferred net revenues
 | Non-GAAP Net Revenues by Distribution Channel
 | Retail channels | 240 | 212
 | Digital online channels* | 440 | 424
 | Total Activision and [NAME]
 | Distribution | 75 | 63
 | Total non-GAAP net revenues (2)
 | (1) We provide net revenues including (in accordance with GAAP) and excluding (non-GAAP) the impact of changes in deferred net revenues.
 | (2) Total non-GAAP net revenues presented also represents our total operating segment net revenues.
 | * Represents revenues from subscriptions and licensing royalties, value-added services, downloadable content, digitally distributed products, and wireless devices.
Spreadsheet: 81790a96-1932-4f21-be8b-21a81cf9b0d5
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | TIB-The Independent BankersBank | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | .25 cost to Price to Waive Escrows | Unnamed: 7
 |  | 350 [NAME]., [NAME] |  |  |  | LTV must be 80% or less to qualify.
 |  | [PHONE] Toll Free//[PHONE] fax
 |  | Rate Sheet Effective: |  |  | 2014-05-01 09:30:06.130000
Product: Conv-Conforming Fixed Rate 30 Year |  |  |  |  |  | Loan Level Price Adjustment
Rate | 15 Day | 30 Day | 45 Day | 60 Day |  | Price adjustments are cumulative
4.75 | 102.875 | 102.75 | 102.625 | 102.25 |  | and are added to price quote
4.625 | 102.79 | 102.665 | 102.54 | 102.165
4.5 | 101.864 | 101.739 | 101.614 | 101.239 |  | Note: | Refer To Price [NAME]
4.375 | 101.104 | 100.979 | 100.854 | 100.479 |  |  | For all Price Adjs
4.25 | 100.516 | 100.391 | 100.266 | 99.641
4.125 | 99.655 | 99.53 | 99.405 | 98.78
4 | 98.634 | 98.509 | 98.384 | 97.759
3.875 | 97.564 | 97.439 | 97.314 | 96.689
3.75 | 96.689 | 96.564 | 96.439 | 95.814
Product: Conv-Conforming Fixed Rate 15 Year
Rate | 15 Day | 30 Day | 45 Day | 60 Day
3.875 | 102.714 | 102.589 | 102.464 | 102.089
3.75 | 102.24 | 102.115 | 101.99 | 101.615
3.625 | 101.842 | 101.717 | 101.592 | 101.217
3.5 | 101.284 | 101.159 | 101.034 | 100.659
3.375 | 100.559 | 100.434 | 100.309 | 99.684
3.25 | 99.807 | 99.682 | 99.557 | 98.932
3.125 | 99.274 | 99.149 | 99.024 | 98.399 |  | Minimum loan amount:
 |  |  |  |  |  | TIB does not have a minimum loan
 |  |  |  |  |  | loan amount, however a 1.00% price
 |  |  |  |  |  | discount will apply to loan amounts
 |  |  |  |  |  | less than $39,999.00
 |  |  |  |  |  | 2010 Conforming Loan Limits
 |  |  |  |  |  | 1 Unit-$417,000
 |  |  |  |  |  | 2 Unit-$533,850
 |  |  |  |  |  | 3 Unit-$645,300
 |  |  |  |  |  | 4 Unit-$801,950
A SERVICE RELEASE PREMIUM WILL BE PAID IN [NAME] WITH THE ATTACHED SCHEDULE.
 |  | TIB-The Independent BankersBank
 |  | 350 [NAME]., [NAME]
 |  | [PHONE] Toll Free//[PHONE] fax
 |  | Rate Sheet Effective:
 |  |  |  |  |  | Loan Level Price Adjustment
Rate | 15 Day | 30 Day | 45 Day |  |  | Price adjustments are cumulative
 |  |  |  |  |  | & adj. Made to the price quote
EXPIRATION DATES:
15 DAY | 2014-05-15 09:30:06.130000
30 DAY | 2014-05-30 09:30:06.130000
45 DAY | 2014-06-14 09:30:06.130000
60 DAY | 2014-06-29 09:30:06.130000
90 DAY | 2014-07-29 09:30:06.130000
A SERVICE RELEASE PREMIUM WILL BE PAID IN [NAME] WITH THE ATTACHED SCHEDULE.
Spreadsheet: 780663d1652668690-cell-determines-row-to-start-calculations-hpt_model
Sheet: Sheet1

 |  | Duration of Service | 3 | Total Coaches | 10
 | New services to be initiated by month |  |  |  | Actual Numbers
Month | Easy Services | Medium Services | Complex Services | Total Services | Person Required | Person Available | Assigned | Capacity |  | Assigned = Min (G:H)
2022-01-01 00:00:00 | 1 |  |  |  |  |  |  |  |  | Person available
2022-02-01 00:00:00 | 1 |  |  |  |  |  |  |  |  | The first month is the value entered in F2
2022-03-01 00:00:00 | 1 |  | 10 |  |  |  |  |  |  | The next month is difference of [NAME] (F) and Required (H) if it follows the duration of service criteria then add the assigned value
2022-04-01 00:00:00 | 1 |  | 2
2022-05-01 00:00:00 | 1 |  | 2
2022-06-01 00:00:00 | 1 |  | 2
2022-07-01 00:00:00 | 1 |  | 2
2022-08-01 00:00:00 | 1 |  | 2
2022-09-01 00:00:00 | 1 |  | 1
2022-10-01 00:00:00 | 1 |  | 1
2022-11-01 00:00:00 | 1 |  | 1
2022-12-01 00:00:00 | 1 |  | 1
2023-01-01 00:00:00 | 1 |  | 1
2023-02-01 00:00:00 | 1 |  | 1
2023-03-01 00:00:00 | 1 |  | 1
2023-04-01 00:00:00 | 1 |  | 1
2023-05-01 00:00:00 | 1 |  | 1
2023-06-01 00:00:00 | 1 |  | 1
2023-07-01 00:00:00 | 1 |  | 1
2023-08-01 00:00:00 | 1 |  | 1
2023-09-01 00:00:00 | 1 |  | 1
2023-10-01 00:00:00 | 1 |  | 1
2023-11-01 00:00:00 | 1 |  | 1
2023-12-01 00:00:00 | 1 |  | 1
Spreadsheet: 758433d1638876366-finding-equal-values-in-column-then-matching-them-based-on-cell-distance-list
Sheet: Filtered

Date | Open | High | Low | Close | Change% | Volume
2021-12-06 00:00:00 | 7040 | 7040 | 6700 | 6740 | -4.26 | 2251
2021-12-03 00:00:00 | 6980 | 7140 | 6950 | 7040 | 0.86 | 830
2021-12-02 00:00:00 | 6870 | 6990 | 6790 | 6980 | 1.6 | 1181
2021-12-01 00:00:00 | 6480 | 6930 | 6480 | 6870 | 6.02 | 1202
2021-11-30 00:00:00 | 6760 | 6760 | 6479.4 | 6480 | -4.14 | 17640
2021-11-29 00:00:00 | 6610 | 6870 | 6610 | 6760 | 2.27 | 1247
2021-11-26 00:00:00 | 6790 | 6790 | 6610 | 6610 | -2.65 | 3961
2021-11-25 00:00:00 | 6830 | 6870 | 6750 | 6790 | -0.586 | 1180
2021-11-24 00:00:00 | 6580 | 6870 | 6530 | 6830 | 3.8 | 4919
2021-11-23 00:00:00 | 6760 | 6860 | 6520 | 6580 | -2.66 | 6715
2021-11-22 00:00:00 | 6760 | 6890 | 6730 | 6760 | 0 | 1072
2021-11-19 00:00:00 | 6443.9 | 6800 | 6420 | 6760 | 4.91 | 3069
2021-11-18 00:00:00 | 6410 | 6600 | 6410 | 6443.9 | 0.528 | 2480
2021-11-17 00:00:00 | 6550 | 6550 | 6380 | 6410 | -2.14 | 579
2021-11-16 00:00:00 | 6400 | 6560 | 6380 | 6550 | 2.34 | 2405
2021-11-15 00:00:00 | 6460 | 6480 | 6350 | 6400 | -0.929 | 1564
2021-11-12 00:00:00 | 6480 | 6660 | 6460 | 6460 | -0.309 | 2399
2021-11-11 00:00:00 | 6030 | 6480.6 | 6020 | 6480 | 7.46 | 1764
2021-11-10 00:00:00 | 6230 | 6230 | 6020 | 6030 | -3.21 | 4173
Spreadsheet: 845239d1696761158-problem-incrementing-or-decrementing-a-cells-value-based-on-a-filters-value-golfscoresmultiplayerold
Sheet: Summary

 | Golf Scores - Team Summary |  |  |  |  |  |  |  |  |  | Team: | Team2
 | Rounds Played |  |  |  | High Score |  |  |  |  |  |  |  |  | Data Entry |  |  | Below Par
 |  |  |  |  | [NAME] |  |  |  |  |  |  |  |  | Par |  |  | Most frequent
 |  | 1st | 2nd | 3rd | 4th | 5th | 6th | 7th | 8th | 9th | Front | 10th | 11th | 12th | 13th | 14th | 15th | 16th | 17th | 18th | Back | Total
 | Course Par | 4 | 4 | 3 | 5 | 4 | 4 | 4 | 3 | 4 |  | 4 | 4 | 3 | 4 | 5 | 3 | 4 | 4 | 5
 | HighScore
 | AvScore
 | <= -3 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -3
 | Eagles |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -2
 | Birdies |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | -1
 | Pars |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
 | Bogeys |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1
 | Double Bogeys |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2
 | >= +3 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3
 | Total
Spreadsheet: 68908d1269442503-excel-2007-start-dates-and-end-dates-help-start-dates-and-end-dates-test-model
Sheet: Sheet1

Activity | Min allowed timeline | Start Date | Completion or Filing Date
File NOIand Pre-Application Document | 5 to 5 1/2 years before license expiration | 2010-04-26 00:00:00
Initial Consultation Meeting | 30 days after NOI | 2010-04-26 00:00:00
Commission Notices NOI/PAD & Issues SD1 | 60 days after NOI | 2010-04-26 00:00:00
Commission Holds Public Scoping Mtg  &  Site Visit | 30 days after SD1 | 2010-06-25 00:00:00
Comments on PAD, [NAME] Requests | 30 days after scoping meeting | 2010-06-25 00:00:00
Applicant File Proposed Study Plan | 45 days after comments | 2010-07-23 00:00:00
Commission issues SD2 | 45 days after comments
Study Plan Meeting(s) | 30 days after study plan issued
Comments on proposed study plan | 90 days after study plan issued
File revised study plan with Commission for approval | 120 days after study plan issued
Spreadsheet: 688231d1595637652-using-data-validation-to-link-data-to-different-locations-excel-help-2
Sheet: Pro-Forma Balance Sheet

 | Opening 2012 | Adjustments  + | Adjustments - | ProForma  2012
Cash and Cash Equivalents | 250
Accounts Receivables | 450
Inventories | 600
Prepaids and Other Current Assets | 175
Total Current Assets
Property, Plant and Equipment, Net | 2500
Goodwill | 1000
Intangible Assets | 875
Other Assets | 150
Deferred Financing Fees
Total Assets
Accounts Payable | 215
Accrued Liabilities | 275
Other Current Liabilities | 100
Total Current Liabilities
Revolving Credit Facility
Term Loan A
Term Loan B
Term Loan C
2nd [NAME]
Existing Bank Debt | 1000
Senior Notes
Senior Suboridinate Notes
Senior Suboridinate Notes
Senior Bridge Facility
Senior Subordinate Bridge Facility
Existing Bond Debt | 500
Mezzanine Debt
Existing Mezzanine Debt
Deferred Income Taxes | 300
Other-Long Term Liabilities | 110
Total Liabilities
[NAME] | 0
Shareholders Equity | 3500
Existing Shareholders Equity
Total Shareholders Equity
Total Liabilities and Equity
Spreadsheet: 220024d1363036433-help-extracting-certain-portion-of-a-cell-pendingtransactions-template
Sheet: Transactions

Pending Deposits
Printed: 07 March 2013
Date Range: 06/03/2013 and 06/03/2013.
Report filtered for all records
Date | Customer | Tender ID | Details |  | Amount
Card Payment
06/03/2013 | Hawkins, [NAME] | 28300 | [NAME]  (06/2015) |  | 117.6
06/03/2013 | [NAME], [NAME] | 28339 | Delta Number - 4567 2701 9878 8364  (11/2013) |  | 72
06/03/2013 | Sweeney, [NAME] | 28355 | Delta Number - 5420 1138 3444 2425  (04/2014) |  | 90
06/03/2013 | [NAME], [NAME] | 28340 | VISA Number - 4929 5556 4171 9999  (03/2017) |  | 219.6
Spreadsheet: 0cfb6b15-d48e-4a9f-9454-0bc6174a6ce0
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Dec 31, 12
ASSETS
 | Current Assets
 |  | Checking/Savings
 |  |  | [NAME] |  |  | -35458.08
 |  |  | Money Market |  |  | 1308797.03
 |  | Total Checking/Savings |  |  |  | 1273338.95
 |  | Other Current Assets
 |  |  | 1499 · Undeposited Funds |  |  | 4480
 |  | Total Other Current Assets |  |  |  | 4480
 | Total Current Assets |  |  |  |  | 1277818.95
TOTAL ASSETS |  |  |  |  |  | 1277818.95
LIABILITIES & EQUITY
 | Liabilities
 |  | Current Liabilities
 |  |  | Credit Cards
 |  |  |  | Business Visa
 |  |  |  |  | Visa - Company Card | 341.41
 |  |  |  |  | [NAME] | 2872.6
 |  |  |  | Total Business Visa |  | 3214.01
 |  |  | Total Credit Cards |  |  | 3214.01
 |  |  | Other Current Liabilities
 |  |  |  | 2100 · Payroll Liabilities |  | -4029.37
 |  |  | Total Other Current Liabilities |  |  | -4029.37
 |  | Total Current Liabilities |  |  |  | -815.36
 | Total Liabilities |  |  |  |  | -815.36
 | Equity
 |  | 1110 · [NAME] |  |  |  | 919990.41
 |  | Net Income |  |  |  | 358643.9
 | Total Equity |  |  |  |  | 1278634.31
TOTAL LIABILITIES & EQUITY |  |  |  |  |  | 1277818.95
Spreadsheet: d3bf586f-3aca-47e3-86b5-e8814ceac089
Sheet: Sheet1

SCHEDULE M | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5
 |  |  |  |  | SCHOOL
DISTRICT |  |  | INSTRUCTIONAL PROGRAMS |  | FOOD
 |  |  | NONRESTRICTED | RESTRICTED | PROGRAM
01 | ALPINE |  | 0.1073 | 0.024 | 0
02 | BEAVER |  | 0.0797 | 0.0057 | 0
03 | BOX ELDER |  | 0.1406 | 0.0117 | 0
04 | CACHE |  | 0.1061 | 0.0288 | 0
05 | CARBON |  | 0.1656 | 0.0334 | 0
06 | DAGGETT |  | 0.2161 | 0.0315 | 0
07 | DAVIS |  | 0.1168 | 0.0254 | 0
08 | DUCHESNE |  | 0.1705 | 0.0256 | 0
09 | EMERY |  | 0.0617 | 0.0145 | 0
10 | [NAME] |  | 0.1706 | 0.0473 | 0
11 | GRAND |  | 0.2082 | 0.0394 | 0
12 | GRANITE |  | 0.1156 | 0.0185 | 0
13 | IRON |  | 0.1574 | 0.0258 | 0
14 | JORDAN |  | 0.1387 | 0.0266 | 0
15 | [NAME] |  | 0.1519 | 0.0173 | 0
16 | KANE |  | 0.1301 | 0.023 | 0
17 | MILLARD |  | 0.1658 | 0.0108 | 0
18 | MORGAN |  | 0.0985 | 0.0173 | 0
19 | NEBO |  | 0.1189 | 0.0207 | 0
20 | NO SANPETE |  | 0.1479 | 0.0407 | 0
21 | NO SUMMIT |  | 0.1019 | 0.0149 | 0
22 | PARK CITY |  | 0.172 | 0.0141 | 0
23 | PIUTE |  | 0.148 | 0 | 0
24 | RICH |  | 0.124 | 0.0218 | 0
25 | SAN JUAN |  | 0.1714 | 0.0285 | 0
26 | SEVIER |  | 0.1934 | 0.0222 | 0
27 | SO SANPETE |  | 0.1083 | 0.0089 | 0
28 | SO SUMMIT |  | 0.1355 | 0.0361 | 0
29 | TINTIC |  | 0.1944 | 0.0376 | 0
30 | TOOELE |  | 0.1479 | 0.0197 | 0
31 | UINTAH |  | 0.1591 | 0.0437 | 0
32 | WASATCH |  | 0.1134 | 0.0002 | 0
33 | WASHINGTON |  | 0.1189 | 0.0142 | 0
34 | WAYNE |  | 0.1335 | 0.0153 | 0
35 | WEBER |  | 0.1147 | 0.012 | 0
36 | SALT LAKE |  | 0.0959 | 0.0264 | 0
37 | OGDEN |  | 0.0746 | 0.0067 | 0
38 | PROVO |  | 0.0985 | 0.0353 | 0
39 | LOGAN |  | 0.1059 | 0.01 | 0
40 | MURRAY |  | 0.1387 | 0.0317 | 0
 | Sub Average
84 | CBA CENTER |  | 0.3659 | 0.1369 | 0
85 | [NAME] |  | 0.2476 | 0.1224 | 0
86 | PINNACLE |  | 0.4401 | 0.0893 | 0.6541
87 | CENTER CITY |  | 0.6155 | 0.1161 | 0
88 | SUCCESS |  | 0.227 | 0 | 0
89 | SUNDANCE |  | 0.662 | 0.2925 | 0
90 | TUACAHN |  | 0.0117 | 0 | 0
92 | UINTAH RIVER |  | 0.0357 | 0.0357 | 0
93 | [NAME] |  | 0.0914 | 0.0612 | 0
94 | [NAME] |  | 0.3295 | 0 | 0
95 | Timpanogos |  | 0.153 | 0 | 0
96 | PARK CITY LEARNING CTR |  | 0 | 0 | 0
97 | SL ARTS ACAD |  | 1.1851 | 1.1851 | 0
98 | Fast Forward |  | 0 | 0 | 0
 | Sub Average |  | 0.31175 | 0.1456571428571429
 | AVERAGE |  | 0.1811574074074074 | 0.05419444444444444
 |  |  | 9.7825 | 3.126351587301587