tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 539008d1505921606-sort-by-month-into-two-separate-columns-sample-workbook
Sheet: Sheet1

Item Code | PO Date |  | Unit Cost | Qty Received
BB685I | 2017-07-05 00:00:00 |  | 18 | 50
APTBIONOVUSE | 2017-07-13 00:00:00 |  | 85 | 48
APTEZBIO14 | 2017-07-13 00:00:00 |  | 110 | 36
APTFP17A | 2017-07-13 00:00:00 |  | 83 | 80
B1150CT-A | 2017-07-14 00:00:00 |  | 38 | 50
APT84BD | 2017-07-18 00:00:00 |  | 112.53 | 20
APT8626S | 2017-07-18 00:00:00 |  | 100.02 | 20
APTEZBIO14 | 2017-07-18 00:00:00 |  | 110 | 144
BB685P | 2017-07-19 00:00:00 |  | 39.1 | 10
BB12231 | 2017-07-24 00:00:00 |  | 34.45 | 4
BB912I | 2017-07-24 00:00:00 |  | 15 | 10
APT171750 | 2017-08-02 00:00:00 |  | 93.5 | 20
APT84BD | 2017-08-02 00:00:00 |  | 112.53 | 20
APT8626S | 2017-08-02 00:00:00 |  | 100.02 | 20
BB45 | 2017-08-02 00:00:00 |  | 32 | 1
BB912I | 2017-08-02 00:00:00 |  | 15 | 20
BB685I | 2017-08-07 00:00:00 |  | 16.4 | 35
BB912I | 2017-08-07 00:00:00 |  | 13.9 | 100
APTMPDCB | 2017-08-08 00:00:00 |  | 90 | 60
APTEZBIO14 | 2017-08-09 00:00:00 |  | 110 | 72
APT84 | 2017-08-10 00:00:00 |  | 100.03 | 2
BB912I | 2017-08-11 00:00:00 |  | 15 | 20
APTFP17A | 2017-08-15 00:00:00 |  | 83 | 10
APTFP17A | 2017-08-15 00:00:00 |  | 83 | 80
APTMPDCB | 2017-08-15 00:00:00 |  | 90 | 10
B1150CT-A | 2017-08-15 00:00:00 |  | 38 | 10
BB1517I | 2017-08-16 00:00:00 |  | 129 | 0
BB1517I | 2017-08-16 00:00:00 |  | 129 | 1
BB685I | 2017-08-16 00:00:00 |  | 18 | 16
BB685I | 2017-08-16 00:00:00 |  | 18 | 34
BB912I | 2017-08-16 00:00:00 |  | 15 | 30
APT84BD | 2017-08-23 00:00:00 |  | 112.53 | 10
APT8626S | 2017-08-23 00:00:00 |  | 100.02 | 20
APT88RENEW | 2017-08-23 00:00:00 |  | 126.19 | 10
BB685P | 2017-08-23 00:00:00 |  | 41.054 | 20
APTEZBIO14 | 2017-08-24 00:00:00 |  | 110 | 72
APTMPDCB | 2017-08-29 00:00:00 |  | 90 | 60
BB685I | 2017-08-29 00:00:00 |  | 18 | 60
BB912I | 2017-08-29 00:00:00 |  | 14.55 | 10
Spreadsheet: 230524d1366801716-time-card-spread-sheet-help-time-card-rec
Sheet: STAFF MEMBER

Week One
Date | Start Time - Job card |  | End Time - Job card |  | Lunch | Hours worked
 |  |  |  |  |  |  |  | Notes:
2013-03-25 00:00:00 | 8.35 |  | 16.95 |  |  | 0
2013-03-26 00:00:00 | 8.34 |  | 16.96 |  |  | 0 |  | The times input are as shown on the time cards
2013-03-27 00:00:00 | 8.31 |  | 16.97 |  |  | 0 |  | If i format the column as time is also inputs the date
2013-03-28 00:00:00 | 8.06 |  | 17.23 |  |  | 0 |  | which throws the time out. So at the moment it is just
2013-03-29 00:00:00 | HOLIDAY |  |  |  |  | 8 |  | as a general
 |  |  | Total hours worked |  |  | 8 |  | Ideally i would like  the spread sheet to show as follows
Week Two |  |  |  |  |  |  |  | Column A | Date as per job card input by me
Date | Start Time - Job card |  | End Time - Job card |  | Lunch | Hours worked |  | Column B | Start time as per job card input by me
 |  |  |  |  |  |  |  | Column C | Actual start time - input by formula
2013-04-01 00:00:00 | HOLIDAY |  |  |  |  | 8 |  | Column D | Finish time as per job car input by me
2013-04-02 00:00:00 | 7.24 |  | 16.98 |  |  | 0 |  | Column E | Actual finish time - input by formula
2013-04-03 00:00:00 | 8.4 |  | 17.04 |  |  | 0 |  | Column F | Lunch is half an hour
2013-04-04 00:00:00 | 8.39 |  | 16.97 |  |  | 0 |  | Column G | Total hours worked formual E-C-F
2013-04-05 00:00:00 | 8.41 |  | 16.89 |  |  | 0
 |  |  | Total hours worked |  |  | 8 |  | Each week should total down to the hours worked per week
 |  |  |  |  |  |  |  | Finally each week should total down to show monthly hours worked
Week Three
Date | Start Time - Job card |  | End Time - Job card |  | Lunch | Hours worked
2013-04-08 00:00:00 | 8.39 |  | 17.46 |  |  | 0
2013-04-09 00:00:00 | 8.35 |  | 16.92 |  |  | 0
2013-04-10 00:00:00 | 8.27 |  | 16.96 |  |  | 0
2013-04-11 00:00:00 | 8.39 |  | 16.97 |  |  | 0
2013-04-12 00:00:00 | 8.27 |  | 17.01 |  |  | 0
2013-04-13 00:00:00 | 8.36 |  | 17.25 |  |  | 0
 |  |  | Total hours worked |  |  | 0
Week Four
Date | Start Time - Job card |  | End Time - Job card |  | Lunch | Hours worked
2013-04-15 00:00:00 | 8.31 |  | 16.86 |  |  | 0
2013-04-16 00:00:00 | 8.15 |  | 16.96 |  |  | 0
2013-04-17 00:00:00 | 8.26 |  | 16.98 |  |  | 0
2013-04-18 00:00:00 | 8.3 |  | 16.91 |  |  | 0
2013-04-19 00:00:00 | 8.17 |  | 16.94 |  |  | 0
 |  |  | Total hours worked |  |  | 0
 |  |  | Total hours worked for the Month |  |  | 16
Spreadsheet: darrell_schoolcraft__7297__imball0112
Sheet: Citizens-Griffith

 | Citizens-Griffith
 | POI 78069 - Citizens Griffith
Day | Measured | Scheduled
1 | -73
2 | -57
3 | -52667 | -50314
4 | -57592 | -52731
5 | -62974 | -64119
6 | -31093 | -29794
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
2001-11-30 00:00:00 |  |  | 51396
2001-12-08 00:00:00
CBS Volume
 |  |  | 28886
Spreadsheet: 121b7d4e-e108-47ff-8c1f-0ebba05df806
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5
 |  |  | Enter Current year | 2007 | 18
 |  |  | Enter Future Year | 2025
 |  |  | Enter Inflation Rate | 0.0343 | 1.0343
 |  |  | factor | 1.835005812780256
 |  | BILLS IN | PROJECTED BILLS
 |  | 2007 | 2025
 | RENT | 700 | 1284.504068946179
 | ELECTRIC | 94 | 172.4905464013441
 | CAR PAYMENT | 225 | 412.8763078755576
 | CAR INSURANCE | 110 | 201.8506394058282
 | PHONE | 70 | 128.4504068946179
 | CELL PHONE | 79 | 144.9654592096402
 | GASOLINE | 180 | 330.3010463004461
 | WATER BILL | 25 | 45.8751453195064
 | CABLE | 30 | 55.05017438340768
 | FOOD | 300 | 550.5017438340768
 | DINING OUT | 150 | 275.2508719170384
 | CREDIT CARDS | 80 | 146.8004650224205
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | (Enter Your own) | 0 | 0
 | TOTAL | 2043 | 3748.916875510063
Spreadsheet: 5b542c69-006f-42d5-ad94-e8bba831850f
Sheet: Sheet1

MONDAY PROGRAM SCHEDULE | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12
Rotation | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12
9:00 - 9:50 | Swim   Check | Den Time | Shower | Scout     Craft | Nature | BBs | [NAME] | Den Time | Trading Post | Pedal Cars | Handicraft | Archery
10:00 - 10:50 | Den Time | Shower | Scout     Craft | Nature | BBs | [NAME] | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | [NAME]
11:00 -11:50 | Shower | Scout     Craft | Nature | BBs | [NAME] | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | [NAME] | Den Time
12:30 - 1:15 | LUNCH
1:15 - 2:30 | SEISTA
2:30 - 3:20 | Scout     Craft | Nature | BBs | [NAME] | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | [NAME] | Den Time | Shower
3:30 - 4:20 | Nature | BBs | Swim   Check | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | [NAME] | Den Time | Shower | [NAME]
4:30 - 5:20 | BBs | Swim   Check | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | [NAME] | Den Time | Shower | [NAME] | Nature
5:50 - 5:55 | RETREAT
6:00 - 6:45 | DINNER
7:00 - 8:00 | STAFF HUNT
TUESDAY PROGRAM SCHEDULE
Rotation | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12
9:00 - 9:50 | Boating | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs
10:00 - 10:50 | Den Time | Trading Post | Pedal Cars | Handicraft | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs | Boating
11:00 -11:50 | Trading Post | Pedal Cars | Handicraft | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs | Boating | Den Time
12:30 - 1:15 | LUNCH
1:15 - 2:30 | SEISTA
2:30 - 3:20 | Pedal Cars | Handicraft | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs | Boating | Den Time | Trading Post
3:30 - 4:20 | Handicraft | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs | Boating | Den Time | Trading Post | Pedal Cars
4:30 - 5:20 | Archery | Boating | Den Time | Shower | [NAME] | Nature | BBs | Boating | Den Time | Trading Post | Pedal Cars | Handicraft
5:50 - 5:55 | RETREAT
6:00 - 6:45 | DINNER
7:00 - 8:30 | CAMPWIDE PROGRAM
7:15-7:45 | LEADER'S ROUNDTABLE (IN THE PIT)
8:45-10:00 | SECOND YEAR CAMPER PROGRAM
9:00-10:00 | SAFE SWIM DEFENSE (ADMIN)
Spreadsheet: 838251d1690870761-need-help-to-make-formula-based-vba-help-for-make-a-report-from-none-indexed-data-report
Sheet: Balance

ITEM | Opening  Balance |  | Invoice No. | INWARD | OUTWARD | BALANCE
36W FITTINGS
ADORE LED 3W DEEP SPOT 3K
ADORE LED 3W DEEP SPOT 6K
ASTRAL SPOT LIGHT 2W 3000K
CENTURA PLUS LED FLOOD LIGHT 30W 6K IP65
COMET SURFACE PANEL 6W 6K RD
CRYSTA COB SWIVEL SPOTLIGHT 3W 6500K
ELEC BALLAST EL STAR SLIM-36W
E-LITELED CURVE 20W 6K
FAN  VENTIL AIR DX 250MM HAVELLS
FAZER LED PANEL 18W 6K ROUND
INNOVA NEO LED SPOT LIGHT 6W 6K RD
KETTLE TRAVEL LITE 0.5L MAROON 1000W
LED 18W GREEN FITTINGS
LED 18W NEO FITTINGS
LED ADORE 0.5W LAMP BLUE
LED ADORE 0.5W LAMP GREEN
LED ADORE 0.5W LAMP RED
LED ADORE 0.5W LAMP WHITE
LED ADORE 0.5W LAMP YELLOW
LED ADORE 10W B22 CDL 3 STAR LAMP PRPK
LED ADORE 13W B22 CDL 4 STAR BALL LAMP
LED ADORE 15W B22 CDL BALL LAMP
LED ADORE 17W B22 CDL 4 STAR LAMP
LED ADORE 2.8W B22 CDL BALL LAMP
LED ADORE 2.8W E27 CDL BALL LAMP
LED ADORE 2.8W E27 CDL CANDLE LAMP
LED ADORE 2.8W E27 WW CANDLE LAMP
LED ADORE 20W B22 CDL 3 STAR LAMP PRPK
LED ADORE 26W 865 B22 LAMP
LED ADORE 3W B22 CDL BALL LAMP
LED ADORE 3W B22 WW BALL LAMP
LED ADORE 3W B22 WW CANDLE LAMP
LED ADORE 3W E14 CDL BALL LAMP
LED ADORE 3W E14 CDL CANDLE LAMP
LED ADORE 3W E14 WW BALL LAMP
LED ADORE 3W E27 CDL BALL LAMP
LED ADORE 5W B22 CDL 3 STAR LAMP PRPK
LED ADORE 5W B22 CDL 4 STAR LAMP
LED ADORE 5W B22 WW 3 STAR LAMP PRPK
LED ADORE 5W E27 WW 3 STAR LAMP PRPK
LED ADORE 7W B22 CDL 3 STAR LAMP PRPK
LED ADORE 7W B22 CDL 4 STAR LAMP
LED ADORE 7W B22 WW 3 STAR LAMP PRPK
LED ADORE 9W B22 CDL 3 STAR LAMP PRPK
LED ADORE 9W B22 CDL 4 STAR LAMP
LED ADORE 9W E27 CDL 4 STAR LAMP
LED ADORE LAMP 3W B22 CDL CANDLE
LED ADORE LAMP 3W E14 CANDLE LAMP WW
LED ADORE NIGHT LAMP 0.5W 6500K BEAR
LED ADORE NIGHT LAMP 0.5W 6500K PANDA
LED ADORE NIGHT LAMP 0.5W 6500K PENGUIN
LED ADORE NIGHT LAMP 0.5W 6500K RABBIT
LED ADORE NIGHT LAMP 0.5W 6500K RHINO
LED ADORE NIGHT LAMP 0.5W 6500K TENNIS
LED ADORE NIGHT LAMP 0.5W 6500K TIGER
LED ASTRAL 2W BLUE
LED CRYSTA COB 10W 3000K
Spreadsheet: 45010d1243812798-lookup-eot1
Sheet: Sheet3

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | long |  | gmt
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 180 | - | 12 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 165 | - | 11 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 150 | - | 10 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 135 | - | 9 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 120 | - | 8 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 105 | - | 7 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 90 | - | 6 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 75 | - | 5 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 60 | - | 4 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45 | - | 3 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30 | - | 2 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 15 | - | 1 | west
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  | 0
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 15 | + | 1 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30 | + | 2 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45 | + | 3 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 60 | + | 4 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 75 | + | 5 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 90 | + | 6 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 105 | + | 7 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 120 | + | 8 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 135 | + | 9 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 150 | + | 10 | east
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 165 | + | 11 | east
 |  |  |  |  |  | http://www.ngdc.noaa.gov/geomagmodels/Declination.jsp |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 180 | + | 12 | east
Spreadsheet: 23208f76-1837-4d2a-a5b6-582615e749df
Sheet: Sheet1

PROG ID | ATHLETE ID | ATHLETE FIRST | ATHLETE LAST | NATIONALITY | START NUMBER | SNOWSHOE | T1 | SKATE | T2 | SKI | POSITION | TOTAL TIME
265727 | 30389 | [NAME] | Noordzij | NED | 102 | 00:20:04 | [NAME] | 00:00:00 | 00:00:00 | 00:00:00 | DNF | 00:00:00
265727 | 69372 | Dmitry | Shevchenko | RUS | 101 | 00:17:15 | 00:00:46 | [NAME] | 00:01:11 | 00:19:23 | 1 | 00:58:29
265727 | 51241 | [NAME] | Morozov | RUS | 104 | [NAME] | 00:00:28 | 00:20:57 | 00:00:56 | 00:20:12 | 2 | 00:59:53
265727 | 72796 | Savva | Zhuravlev | RUS | 103 | 00:17:14 | 00:00:36 | 00:19:48 | 00:01:26 | [NAME] | 3 | 01:00:41
Spreadsheet: 224864d1364813152-autofill-excel-column-excluding-blank-cells-test
Sheet: Sheet1

Sl. No. | Infomration
1 | Hi
2 | Hello
3 | How r u
4 | Hi
 | Hello
5 | How r u
6 | Hi
 | Hello
7 | How r u
8 | Hi
9 | Hello
10 | How r u
 | Hi
 | Hello
11 | How r u
12 | Hi
13 | Hello
Spreadsheet: 788065d1658246268-mechanical-sizing-spreadsheet-ef1586_sizing-sheet
Sheet: Sheet1

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | New table layout, shown in blue. Add n/a to the blank cells if required
 |  |  |  |  |  |  |  |  |  | Reference Data
 | [NAME] |  | Length |  | [NAME]
 |  |  |  |  |  |  |  |  | [NAME] |  | Length Range |  | Size |  |  | 0 | 51 | 81 | 101 | 126 | 151 | 201 | 251
 | 1.5 |  | 48 |  |  |  |  |  | 1.5 |  | 0 - 50 |  | 0.625 |  | 1.5 | 0.625 | 0.75 | 0.75 | 0.75
 |  |  |  |  |  |  |  |  |  |  | 51 - 125 |  | 0.75 |  | 2 | 0.625 | 0.75 | 0.875 | 0.875 | 0.875
 |  |  |  |  |  |  |  |  | 2 |  | 0 - 50 |  | 0.625 |  | 2.5 | 0.75 | 0.75 | 0.875 | 0.875
 |  |  |  |  |  |  |  |  |  |  | 51 - 80 |  | 0.75 |  | 3 | 0.75 | 0.75 | 0.875
 |  |  |  |  |  |  |  |  |  |  | 81 - 150 |  | 0.875 |  | 3.5 | 0.75 | 0.875 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125
 |  |  |  |  |  |  |  |  | 2.5 |  | 0 - 80 |  | 0.75 |  | 4 | 0.75 | 0.875 | 1.125 | 1.125 | 1.125 | 1.125
 |  |  |  |  |  |  |  |  |  |  | 81 - 125 |  | 0.875 |  | 5 | 0.875 | 1.125 | 1.125
 |  |  |  |  |  |  |  |  | 3 |  | 0 - 80 |  | 0.75
 |  |  |  |  |  |  |  |  |  |  | 81 - 100 |  | 0.875
 |  |  |  |  |  |  |  |  | 3.5 |  | 0 - 50 |  | 0.75
 |  |  |  |  |  |  |  |  |  |  | 51 - 80 |  | 0.875
 |  |  |  |  |  |  |  |  |  |  | 81 - 250 |  | 1.125
 |  |  |  |  |  |  |  |  | 4 |  | 0 - 50 |  | 0.75
 |  |  |  |  |  |  |  |  |  |  | 51 - 80 |  | 0.875
 |  |  |  |  |  |  |  |  |  |  | 81 - 200 |  | 1.125
 |  |  |  |  |  |  |  |  | 5 |  | 0 - 50 |  | 0.875
 |  |  |  |  |  |  |  |  |  |  | 51 - 100 |  | 1.125
 | Sample
 | If "[NAME]" = 1.5, and "Length" is in range 0 - 50, then size is 5/8
 | If "[NAME]" = 1.5, and "Length" is in range 51 - 125, then size is 3/4
 | Note: Must work for all listed [NAME] and [NAME]
Spreadsheet: benjamin_rogers__1204__Retail Shorts version Debt-Equity 60-40 version2-Jin
Sheet: Debt

DEBT ISSUANCE | (This page is set up to solve for Debt Principal given DSCR, by using the Goal Seek Button)
('000 $)
EBITDA by Debt Fiscal Year
DSCR | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5
Target DS
Debt Principal
Ending Balance at Maturity
 | 2001-04-01 00:00:00 | 2002-04-01 00:00:00 | 2003-04-01 00:00:00 | 2004-04-01 00:00:00 | 2005-04-01 00:00:00 | 2006-04-01 00:00:00 | 2007-04-01 00:00:00 | 2008-04-01 00:00:00 | 2009-04-01 00:00:00 | 2010-04-01 00:00:00 | 2011-04-01 00:00:00 | 2012-04-01 00:00:00 | 2013-04-01 00:00:00 | 2014-04-01 00:00:00 | 2015-04-01 00:00:00 | 2016-04-01 00:00:00 | 2017-04-01 00:00:00 | 2018-04-01 00:00:00 | 2019-04-01 00:00:00 | 2020-04-01 00:00:00 | 2021-04-01 00:00:00 | 2022-04-01 00:00:00 | 2023-04-01 00:00:00 | 2024-04-01 00:00:00 | 2025-04-01 00:00:00 | 2026-04-01 00:00:00 | 2027-04-01 00:00:00 | 2028-04-01 00:00:00 | 2029-04-01 00:00:00 | 2030-04-01 00:00:00 | 2031-04-01 00:00:00 | 2031-05-01 00:00:00
Beginning Balance
Addition |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Principal Payment
Interest Payment
Ending Balance
Pro-rata EBITDA
DSCR
(Debt Anniversary) | 2001-10-01 00:00:00 | 2002-10-01 00:00:00 | 2003-10-01 00:00:00 | 2004-10-01 00:00:00 | 2005-10-01 00:00:00 | 2006-10-01 00:00:00 | 2007-10-01 00:00:00 | 2008-10-01 00:00:00 | 2009-10-01 00:00:00 | 2010-10-01 00:00:00 | 2011-10-01 00:00:00 | 2012-10-01 00:00:00 | 2013-10-01 00:00:00 | 2014-10-01 00:00:00 | 2015-10-01 00:00:00 | 2016-10-01 00:00:00 | 2017-10-01 00:00:00 | 2018-10-01 00:00:00 | 2019-10-01 00:00:00 | 2020-10-01 00:00:00 | 2021-10-01 00:00:00 | 2022-10-01 00:00:00 | 2023-10-01 00:00:00 | 2024-10-01 00:00:00 | 2025-10-01 00:00:00 | 2026-10-01 00:00:00 | 2027-10-01 00:00:00 | 2028-10-01 00:00:00 | 2029-10-01 00:00:00 | 2030-10-01 00:00:00 | 2031-05-01 00:00:00
Beginning Balance
Addition | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Principal Payment
Interest Payment
Ending Balance
Pro-rata EBITDA
DSCR
Beginning Balance
Addition | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Interest Payment
Ending Balance
Debt Service
Principal Payments
Interest Expense
Net Debt Service
ACTUAL DSCR
Accrued Debt Service
Principal Payments
Interest Expense
Net Debt Service
 | Debt Summary
 | Treasury (%)
 | Spread (%)
 | All In Coupon Rate (%)
 | Term (years)
 | Average Life (years)
 | Total amount ($ '000)
 | DSCR |  | Average
 |  |  | Minimum
Time Factor | 0
Average Life
Spreadsheet: 855605d1705119459-get-data-from-1-sheet-to-other-sheets-depending-on-drop-down-list-christmas-comp-trial-for-extra-species
Sheet: Capture

Date | Angler Number | Length (mm) | Species
 | 3 | 485 | Flathead
 | 4 | 440 | Bream |  | I want columns B and C to move to  Sheets Bream! Or Flathead! Depending on what is selected in Column D?
 | 5 | 500 | Flathead
 | 3 | 470 | Bream
 | 1 | 460 | Flathead
 | 1 | 440 | Bream
 | 4 | 460 | Flathead
 | 2 | 418 | Flathead
Spreadsheet: mary_fischer__25632__31N
Sheet: E12.XLS

ENRON CORP AND CONSOLIDATED SUBSIDIARIES
COMPANY # 031N
COMPANY NAME    EFS C&S
ANALYSIS OF LONG-TERM DEBT
FOR THE 3 MONTHS ENDED 3-31-2001
 |  |  |  |  |  |  |  |  |  |  |  | ** Credit Positive Liability  (Debit Negative Liability) **
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | E-12
 |  |  |  |  |  |  |  | ORIGINAL |  | BEGINNING BALANCE |  |  |  |  |  |  |  |  |  | OTHER (NON-CASH) |  |  |  | ENDING BALANCE
PAYEE AND [NAME] |  | HYPERION |  | DUE |  | INTEREST |  | AMOUNT |  | CURRENT |  | LONG-TERM |  |  |  | ADDITIONS |  | RETIREMENTS |  | AMOUNT |  | [NAME] |  | CURRENT |  | LONG-TERM
 |  | ACCOUNT |  | DATE |  | RATE |  | AUTHORIZED |  | PORTION |  | PORTION |  | TOTAL |  | DR (CR) |  | DR (CR) |  | DR (CR) |  |  |  | PORTION |  | PORTION |  | TOTAL
(PROVIDE DETAIL OF INDIVIDUAL ITEMS
IN EXCESS OF $200,000.)
Current:
Current Maturities of Long-Term Debt * |  | 0450 |  |  |  | 0
Notes Payable - Other |  | TOT_NP_OTHER
Total Short-Term
Long-Term:
Long-Term Debt (Hyperion Accts. 0705, 0770)
Notes (list by name of payee or issue):
Total (Hyperion Accts 0705 & 0770)
Current Maturities of L/T Debt (Contra) * |  | 0775
Unamortized Premium on L/T Debt |  | 0765
Total Long-Term Debt
Total Debt  DR/(CR)
!!DO NOT INCLUDE INTERCOMPANY DEBT!!
*  HYPERION ACCOUNTS 0450 & 0775 MUST BE THE SAME AMOUNT
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | E-12
 |  |  |  | Income Accts:  (DR)/CR Reverse signs from Hyperion
 |  |  |  |  |  |  | Income Accts: (DR)/CR  Reverse signs from Hyperion
Spreadsheet: 113825d1309710492-sumif-formula-multiple-criteria-membership-rates-version-1-
Sheet: Sheet1

 |  |  |  | MEMBERSHIP CALCULATOR
 |  |  |  |  | NEW |  | RENEWAL
 |  |  |  |  | 1 YEAR |  | 6 MONTHS |  | 3 MONTHS |  | 1 MONTH
 |  |  |  | MON | TUES | WED | THURS | FRIDAY | SAT | SUN
 |  |  | ONE HR. | x | x | x | x | x | x | x
 |  |  | EXTRA HR.
 | ONE YEAR MEMBERSHIP |  |  |  | SIX MONTHS MEMBERSHIP |  |  |  | 3 MONTH MEMBERSHIP |  | ONE MONTH MEMBERSHIP
 | NEW |  | RENEWAL |  | NEW |  | RENEWAL |  | ONE HR | TWO HRS. | ONE HR. | TWO HRS.
 | ONE HR. | TWO HRS | ONE HR. | TWO HRS. | ONE HR. | TWO HRS. | ONE HR. | TWO HRS. | 62.375 | 93.5625 | 37.4988 | 56.2482
MONDAY | 131.25 | 196.875 | 124.9987 | 187.4981 | 87.49876 | 131.2481 | 81.25 | 121.875 | 62.375 | 93.5625 | 37.4988 | 56.2482
TUESDAY | 131.25 | 196.875 | 124.9987 | 187.4981 | 87.49876 | 131.2481 | 81.25 | 121.875 | 62.375 | 93.5625 | 37.4988 | 56.2482
WEDNESDAY | 131.25 | 196.875 | 124.9987 | 187.4981 | 87.49876 | 131.2481 | 81.25 | 121.875 | 62.375 | 93.5625 | 37.4988 | 56.2482
THURSDAY | 131.25 | 196.875 | 124.9987 | 187.4981 | 87.49876 | 131.2481 | 81.25 | 121.875 | 62.375 | 93.5625 | 37.4988 | 56.2482
FRIDAY | 131.25 | 196.892 | 124.9987 | 187.4981 | 87.49876 | 131.2481 | 81.25 | 121.875 | 62.375 | 93.5625 | 37.4988 | 56.2482
SATURDAY | 196.875 | 295.299 | 187.4981 | 281.23 | 131.2481 | 196.8722 | 121.823 | 182.82 | 93.985 | 140.41375 | 56.2478 | 84.3767
SUNDAY | 196.865 | 295.299 | 187.4984 | 281.269 | 131.2481 | 196.8777 | 121.917 | 182.795 | 94.13 | 141.76375 | 56.2482 | 84.3723
 |  |  |  |  |  | membership
Spreadsheet: richard_shapiro__32163__CE2 Pack Template 2506 (FINAL VERSION)
Sheet: Instructions

 |  | This file is Read Only. Please "Save As…..." before modifying the file
 |  | Before refreshing this proforma all data must be entered into CE2 Adaytum cube
 |  | The Adaytum add-ins are only providing G&A figures. Gross Margin, Direct allocations Residual Allocations and IBIT will
 |  | need to be entered manually. There are only three tabs that require refreshing
 |  | By refreshing the three adaytum tabs ( Summary, Appendices & Headcount) all other pages showing figures will be updated.
[NAME]
Summary |  | "Reselect View…."  on the three separate views, to the Region Total  relevant to you.
 |  | ( ie Metals,UK, Continental etc)
 |  | The only D List that requires to be reselected is the "SAP CC in Sub-regions"
Appendices |  | "Reselect View…."  on the nine separate views to all Cost Centers within your Region relevant to you.
 |  | ( ie Metals,UK, Continental etc)
 |  | The only D List that requires to be reselected is the "SAP CC in Sub-regions"
 |  | Once all the views have been refreshed you may need to format the three "Appendices" tabs before printing.
 |  | If any "errors" or "REF" messages show to the right of the Total column these coloums will need to be hidden .
Headcount |  | "Reselect View…."  on the three separate views to all Cost Centers within your Region relevant to you.
 |  | ( ie Metals,UK, Continental etc)
 |  | The only D List that requires to be reselected is the "SAP CC in Sub-regions"
 |  | This proforma is using Continental numbers as an example.