tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 70909fec-8a56-4be8-8da8-990e3099ee50
Sheet: Region Data

Idaho Department of Health and Welfare Division of Behavioral Health
Mental Health Public Dashboard for September, 2014
* means on report is that count is less then 5, for details please contact  Idaho Department of Health and Welfare Central Office.
Report Run Date: 10/15/2014
 |  | Mental Health Dashboard |  | Region 1 | Region 2 | Region 3 | Region 4 | Region 5 | Region 6 | Region 7 | State Wide
Admission / Discharge | Monthly | Adult Mental Health | AMH Admission | 10 | 13 | 18 | 26 | 9 | 7 | 13 | 96
 |  |  | AMH Discharge | 19 | 17 | 24 | 27 | 14 | 10 | 38 | 149
 |  | Children Mental Health | CMH Admission | 6 | * | 7 | 13 | 12 | * | 16 | 61
 |  |  | CMH Discharge | * | 5 | 14 | 14 | * | 7 | 17 | 62
 | SFY 2015 | Adult Mental Health | AMH Admission | 39 | 26 | 62 | 88 | 33 | 33 | 49 | 330
 |  |  | AMH Discharge | 61 | 38 | 56 | 98 | 38 | 21 | 83 | 395
 |  | Children Mental Health | CMH Admission | 23 | 19 | 21 | 36 | 40 | 16 | 34 | 189
 |  |  | CMH Discharge | 25 | 28 | 27 | 48 | 21 | 25 | 43 | 217
Adult Mental Health | Number of adult served this Month |  |  | 367 | 191 | 608 | 716 | 223 | 236 | 493 | 2834
 | Number of adults served SFY 2015 |  |  | 593 | 286 | 1043 | 1355 | 410 | 364 | 763 | 4814
Children's Mental Health | Number of children served this Month |  |  | 64 | 58 | 76 | 130 | 94 | 41 | 135 | 598
 | Number of children served SFY 2015 |  |  | 91 | 78 | 112 | 191 | 145 | 64 | 216 | 897
Pre-Sentence Investigation Reports  (I.C. 19-2524) | Monthly |  |  | 29 | * | 74 | 52 | 49 | 17 | 16 | 241
 | SFY 2015 |  |  | 126 | 36 | 212 | 236 | 140 | 75 | 102 | 927
Spreadsheet: 100041d1298518807-need-help-with-summing-data-by-date-and-time-range-forcast-log-2-23-2011-excel-forum-2
Sheet: REPORT

 | start time | stop time | start time | stop time | start time | stop time | start time | stop time
DATE | 04:00:00 | 08:29:00 | 08:30:00 | 14:29:00 | 14:30:00 | 22:59:00 | 23:00:00 | 03:59:00
2011-02-21 00:00:00
2011-02-22 00:00:00
2011-02-23 00:00:00
2011-02-24 00:00:00
2011-02-25 00:00:00
2011-02-26 00:00:00
2011-02-27 00:00:00
2011-02-28 00:00:00
2011-03-01 00:00:00
2011-03-02 00:00:00
2011-03-03 00:00:00
2011-03-04 00:00:00
2011-03-05 00:00:00
2011-03-06 00:00:00
2011-03-07 00:00:00
2011-03-08 00:00:00
2011-03-09 00:00:00
2011-03-10 00:00:00
2011-03-11 00:00:00
2011-03-12 00:00:00
2011-03-13 00:00:00
2011-03-14 00:00:00
2011-03-15 00:00:00
2011-03-16 00:00:00
2011-03-17 00:00:00
2011-03-18 00:00:00
2011-03-19 00:00:00
2011-03-20 00:00:00
2011-03-21 00:00:00
2011-03-22 00:00:00
2011-03-23 00:00:00
2011-03-24 00:00:00
2011-03-25 00:00:00
2011-03-26 00:00:00
Spreadsheet: 777101d1650152684-how-to-merge-multiple-sheets-with-each-table-headers-start-from-second-row-master-jaden5165-
Sheet: A

STORE | 7-Mar | PC | [NAME] | 28-Mar | PC2 | NGPM3 | 4-Apr | PC4 | NGPM5
A | 0.8318549531648235 | 0.5984978758717373 | 0.3476414112772894 | 0.4655176659610121 | 0.05889359244443715 | 0.05656900859788716 | 0.1978167103817666 | 0.7557588060129056 | 0.6408128446054987
B | 0.3209590516979069 | 0.04485418090288529 | 0.04865276078190117 | 0.06168181241017912 | 0.9050932923120828 | 0.8420211129641164 | 0.9250008534649411 | 0.6765971374767173 | 0.6124974053421325
C | 0.566515024401728 | 0.3287500782560977 | 0.1051078185245603 | 0.0631672629513037 | 0.8551020414853022 | 0.8199819072468832 | 0.255350675031863 | 0.2597631787407243 | 0.4846586775364964
D | 0.7813740430029066 | 0.9990405591652052 | 0.9800766302957744 | 0.5757656633621214 | 0.7815343119070234 | 0.7099903451794405 | 0.6925491828321312 | 0.5194545744219332 | 0.2878277410315478
E | 0.3774566194523071 | 0.2291327948133643 | 0.6864622108533289 | 0.9443830470650143 | 0.007328248277945981 | 0.7551999404317823 | 0.3295180988848899 | 0.3112331195443185 | 0.06367654650526067
F | 0.229417056397506 | 0.8869024045709607 | 0.4575408225343421 | 0.4771618931057421 | 0.9616382513421766 | 0.1299075316978999 | 0.4109290774907305 | 0.514680100548485 | 0.890914256252491
G | 0.8624162795704383 | 0.4531524012052424 | 0.1563355150499028 | 0.5680196633611142 | 0.6337710924129853 | 0.7504026623376477 | 0.5893835657906251 | 0.9413431975651466 | 0.6506283289242802
H | 0.770140522044471 | 0.3751004914918024 | 0.6201597116758587 | 0.8241551358843613 | 0.8078835238847127 | 0.369794138328514 | 0.9005310577424495 | 0.9657586192161028 | 0.2229114734300355
I | 0.7490346933615262 | 0.3477083158464398 | 0.8724242983150196 | 0.3173102564881585 | 0.2665005608629066 | 0.9307271921711585 | 0.5863788504597508 | 0.920739746727872 | 0.1128059132059005
J | 0.6636357904608189 | 0.1129798138019862 | 0.3782029305897681 | 0.2335589422225484 | 0.7230123726346165 | 0.380820928620483 | 0.8225189085560817 | 0.8944126118116933 | 0.7023409086439554
Spreadsheet: 840295d1692628870-help-linking-2-workbooks-extracting-column-header-based-on-date-2023-manufacturing-schedule_excelforum-bigsy73-
Sheet: Manufacturing schedule- pre-MVS

ID | Material | Strain description | Subtype | Specification | Part no. | Batch no. | Egg Set Date | Transfection / Electroporation Date | Inoc' Date | Chill Date | Harvest Date | Samples to AD | Samples to QC | Potency Results Target | HA Results Target | AFM Target | AFM Actual | Sequencing Results Target | HAI Results Target | Final Release Target | Final Release Actual | Comments | Sampling Notes | Constraints | Key Contact
0
Spreadsheet: 774003d1648153103-vlookup-index-function-error-example-4-1-
Sheet: By Employee

Employee ID | Task Order | Employee Name | 2021-12-15 00:00:00 | 2021-12-31 00:00:00 | 2022-01-15 00:00:00 | 2022-01-31 00:00:00 | 2022-02-14 00:00:00 | 2022-02-28 00:00:00 | 2022-03-15 00:00:00 | 2022-03-31 00:00:00 | 2022-04-15 00:00:00
 |  |  | 80 | 88 | 80 | 80 | 80 | 72 | 88 | 96 | 88
 | [NAME], [NAME] |  |  |  |  |  |  |  |  |  |  |  | Answer:
 |  |  |  |  |  |  |  |  |  |  |  |  | 1001 | [NAME], [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  | 1001 | 01 AA.AD | [NAME], [NAME] | 0 | 0 | 0 | 5 | 0 | 0 | 5
 |  |  |  |  |  |  |  |  |  |  |  |  | 1001 | 02 AC.AD | [NAME], [NAME] | 0 | 5 | 5 | 5 | 5 | 5 | 5
 |  | Total Hours:
 |  | Extra Hours: |  |  |  |  |  |  |  |  |  |  |  |  | Total Hours:
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Extra Hours:
2403 | Doe, [NAME] |  |  |  |  |  |  |  |  |  |  |  | 2403 | Doe, [NAME]
 |  |  |  |  |  |  |  |  |  |  |  |  | 2403 | 01 AA.AD | Doe, [NAME] | 0 | 0 | 0 | 0 | 0 | 9 | 0
 |  |  |  |  |  |  |  |  |  |  |  |  | 2403 | 02 AC.AD | Doe, [NAME] | 0 | 10 | 10 | 10 | 10 | 10 | 10
 |  |  |  |  |  |  |  |  |  |  |  |  | 2403 | 85 AC.AD | Doe, [NAME] | 0 | 10 | 10 | 10 | 10 | 10 | 10 |  |  | Row295
 |  | Total Hours: |  |  |  |  |  |  |  |  |  |  |  |  | Total Hours:
 |  | Extra Hours: |  |  |  |  |  |  |  |  |  |  |  |  | Extra Hours:
 | Fisher, Mary
 |  | Total Hours:
 |  | Extra Hours:
1920 | [NAME], [NAME]
 |  | Total Hours:
 |  | Extra Hours:
Spreadsheet: 66275d1266968314-vlookup-data
Sheet: Week 3

Type | Amount
1 | 25
2 | 30
3 | 60
4 | 40
5 | 30
6 | 80
7 | 90
8 | 74
9 | 82
10 | 21
Spreadsheet: 216853d1361907234-contest-calculator-ranking-solution
Sheet: Sheet1

 |  | Sales |  |  | Growth
 | Name | Required | Actual | Rating | Required | Actual | Rating
 | [NAME] | 40 | 55 |  | 1 | 1.3
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
 |  |  |  |  | 1
Spreadsheet: 789260d1659016676-index-match-with-wildcard-not-working-index-match-or-lookup-aligw
Sheet: Active Sheet

Ref | Return
42527560
42407765
41897832
41954804
42443975
49176514
92555626
92562228
42379283
42385323
42385324
42160170
42155641
16376622
42597135
48871564
48008273
51063927
25345924
48240737
48797169
41840838
41758239
25549813
Spreadsheet: 206290d1358141657-can-this-method-of-ranking-be-modified-to-be-more-effective-ranking_example
Sheet: Sheet1

 |  |  | 2012 |  | 2011 |  | 2010 |  | 2009
 |  |  | Championship Cup |  | Challenge Cup |  | Championship Cup |  | Challenge Cup
 | Total |  | (3x at 100%) |  | (2x at 75%) |  | (3x at 50%) |  | (2x at 25%) |  |  | TABLE for lookup
Rank | Points | Competitor | Place | Points | Place | Points | Place | Points | Place | Points
1 |  | Smith | 2 |  | 1 |  | 2 |  | 4 |  |  | 1 | 100
2 |  | Cleaver | 5 |  | 2 |  | 1 |  | 1 |  |  | 2 | 99
3 |  | Hobbs | 4 |  | 3 |  | 5 |  | 7 |  |  | 3 | 98
4 |  | Jenkins | 3 |  | 6 |  | 7 |  | 3 |  |  | 4 | 97
5 |  | Wang | 6 |  | 7 |  | 3 |  | 2 |  |  | 5 | 96
6 |  | Paroski | 1 |  | 5 |  | 4 |  |  |  |  | 6 | 95
7 |  | Staverton | 7 |  | 4 |  |  |  | 5 |  |  | 7 | 94
8 |  | Laroue | 10 |  |  |  | 6 |  | 6 |  |  | 8 | 93
9 |  | Hasewinkel | 9 |  |  |  | 9 |  | 8 |  |  | 9 | 92
10 |  | [NAME] | 12 |  |  |  | 8 |  |  |  |  | 10 | 91
11 |  | Vallois | 11 |  |  |  | 10 |  |  |  |  | 11 | 90
12 |  | Collier | 13 |  |  |  | 11 |  |  |  |  | 12 | 89
13 |  | [NAME] | 8 |  |  |  |  |  |  |  |  | 13 | 88
14 |  | [NAME] | 14 |  |  |  |  |  |  |  |  | 14 | 87
 |  |  |  |  |  |  |  |  |  |  |  | 15 | 86
 |  |  |  |  |  |  |  |  |  |  |  | 16 | 85
 |  |  |  |  |  |  |  |  |  |  |  | 17 | 84
 |  |  |  |  |  |  |  |  |  |  |  | 18 | 83
 |  |  |  |  |  |  |  |  |  |  |  | 19 | 82
 |  |  |  |  |  |  |  |  |  |  |  | 20 | 81
Spreadsheet: 177601d1346355656-how-to-populate-workbook-pages-from-microsoft-query-copy-of-total-misses-for-period-6
Sheet: 9-397

 |  |  |  |  |  |  |  | 9-397
 |  |  |  |  |  |  |  | TOTAL MISSES FOR THIS PAY PERIOD
CHPUB | CHACT# | CHDIST | CHRTE | CHTIME | CHTTYP | CHTRCD | UNNBR | PREDIR | STREET | SUFFIX | PSTDIR | SUNTYP | SUNNBR | POZIP5 | CHSTAT | CHSMM | CHSDD | CHSYY
Spreadsheet: phillip_m_love__30654__9902_OA
Sheet: NE-VAR

ENRON CAPITAL & TRADE RESOURCES
OPERATIONAL ANALYSIS - VARIANCE
COMPANY:  ECTR (EGM)
REGION: NORTHEAST
 |  |  | Reported |  | Actuals |  | [NAME]
 |  |  | Volume | $'s | Volume | $'s | Volume | $'s
 | Sales:
1 |  | 3rd Party / Inter Enron
2 |  | Liquidations
3 |  | Interdesk
4 |  | Option Premiums
5 |  | Dmd Reimbursements
 | Total Sales:
 | Purchases:
6 |  | 3rd Party / Inter Enron
7 |  | Liquidations
8 |  | Interdesk
9 |  | Option Premiums
10 |  | [NAME]
 | Total Purchases:
 | Intra CTS (EGM / HPL / LRC):
11 |  | Sales
12 |  | Purchases
 | Total Intra CTS Sales / Purchases
 | Imbalances:
13 |  | In Kind
14 |  | Cash Out
15 |  | Cash In
16 |  | Synthetic Storage
 | Total Imbalances:
 | Storage:
17 |  | Injection (Sales to Stg)
18 |  | W/D (Purchase from Stg)
19 |  | Inventory Profit
 |  | Total W/D
 | Total Storage:
20 | Linepack:
21 | Shrinkage:
22 | UA4:
23 | Fuel:
 | Transport Expense:
24 |  | Commodity
25 |  | Demand
 | Total Transport Expense:
 | Transport Revenue:
26 |  | Interstate
27 |  | Intrastate
 | Total Transport Revenue:
 | Intra CTS (EGM / HPL / LRC):
28 |  | Transport Expense
29 |  | Transport Revenue
 | Total Intra CTS Transport
 | Tie Out Schedule Items:
 |  | MTM Income:
30 |  | Current Gross Book Balance
31 |  | Prior Month Book Balance
 |  | Total MTM Income
32 |  | Prudency
33 |  | Financial Liquidations
34 |  | Originations
35 |  | Broker Fees
36 |  | Asset Group Demand Charges
37 |  | [NAME]
38 |  | Interdesk Charges
39 |  | Canada
40 |  | Miscellaneous
 |  | TOTAL
FT-South East
 |  | Current Month MTM
 |  | Financial Liquidations
 |  | Originations
 |  | TOTAL FIRM TRADING
 |  | TOTAL GL
Spreadsheet: 792768d1661155963-find-and-to-get-value-hard-find-results-hard-ex2
Sheet: Data

Time | Order details | Customer Code | Customer Name | Name Items | Quantity |  | Conditional | From | 2022-06-01 00:00:00 | To | 2022-06-06 00:00:00
2022-06-01 00:00:00 | HN01062022 | PRIMARY062022 | Nguyễn Tuấn | [NAME] | 1 |  |  | Number of Order details | 1
2022-06-01 00:00:00 | HN01062022 | PRIMARY062022 | Nguyễn Tuấn | [NAME] chì | 1
2022-06-01 00:00:00 | HN01062022 | PRIMARY062022 | Nguyễn Tuấn | Cặp lồng | 1 |  |  | Kết quả
2022-06-01 00:00:00 | HN01062022 | PRIMARY062022 | Nguyễn Tuấn | Cắt móng tay | 1 |  | No. | Customer Code | Customer name | Order details | Product names | Quantity | Name Item 1 | Name Item 2 | Name Item 3 | Name Item 4 | Name Item 5 | Name Item 6 | Name Item 7 | Name Item 8 | Name Item 9 | Name Item 10 | Name Item 11 | Name Item 12
2022-06-01 00:00:00 | HN02062022 | VIPTPHN082022 | Trang Ngọc | [NAME] nghỉn lẻ 1 đêm | 1 |  | 1 | PRIMARY852022 | Lê Trang | HN11062022 | 1 | 1 | [NAME] nước
2022-06-01 00:00:00 | HN02062022 | VIPTPHN082022 | Trang Ngọc | Vở viết Campus | 2 |  | 1 | VIPTPHN122022 | Ngọc Lan | HN12062022 | 1 | 5 | [NAME] động vật
2022-06-01 00:00:00 | HN02062022 | VIPTPHN082022 | Trang Ngọc | [NAME] | 1
2022-06-01 00:00:00 | HN02062022 | VIPTPHN082022 | Trang Ngọc | S | 3
2022-06-01 00:00:00 | HN02062022 | VIPTPHN082022 | Trang Ngọc | [NAME] con [NAME] | 4
2022-06-01 00:00:00 | HN03062022 | VIPTPHN082022 | Trang Ngọc | [NAME] naruto | 5
2022-06-01 00:00:00 | HN03062022 | VIPTPHN082022 | Trang Ngọc | [NAME] long | 1
2022-06-01 00:00:00 | HN03062022 | VIPTPHN082022 | Trang Ngọc | Thước cặp | 2
2022-06-02 00:00:00 | HN04062022 | PRIMARY062022 | Nguyễn Tuấn | [NAME] chì [NAME] | 1
2022-06-02 00:00:00 | HN05062022 | VIPTPHN082022 | Trang Ngọc | [NAME] | 3
2022-06-03 00:00:00 | HN06062022 | PRIMARY062022 | Nguyễn Tuấn | [NAME] chì [NAME] nhỏ | 6
2022-06-03 00:00:00 | HN07062022 | PRIMARY062022 | Nguyễn Tuấn | Cắt móng chân | 1
2022-06-04 00:00:00 | HN08062022 | VIPTPHN082022 | Trang Ngọc | [NAME] con sư tử lớn | 5
2022-06-05 00:00:00 | HN09062022 | VIPTPHN082022 | Trang Ngọc | [NAME] naruto nhỏ | 6
2022-06-06 00:00:00 | HN10062022 | PRIMARY062022 | Nguyễn Tuấn | [NAME] chì [NAME] nhỏ 0.05 | 1
2022-06-07 00:00:00 | HN11062022 | PRIMARY852022 | Lê Trang | [NAME] nước | 1
2022-06-08 00:00:00 | HN12062022 | VIPTPHN122022 | Ngọc Lan | [NAME] động vật | 5
Spreadsheet: 00d28689-b0b1-4542-88de-6c32aa6273c8
Sheet: Development Budget

Request for Proposals
CDBG Program Year 2012-2013 |  | Agency Name:
Worksheet # 3 - Development Budget  (Housing or Capital Improvement Projects Only)
 | (This worksheet should reflect HUD funds requested)
General Development Costs
Construction Loan Interest |  |  | $
Real Estate Taxes During Construction |  |  | $
Builders Insurance Liability |  |  | $
Financing Fees |  |  | $
Legal Fees |  |  | $
Title & Recording Expenses |  |  | $
Organizationl Expenses |  |  | $
Rent-up & Marketing |  |  | $
Other (specify): |  |  | $
 |  |  | $
 |  |  | $
 |  |  | $
Total General Development Costs |  |  | $
Construction Costs
Structure |  |  | $
Project Amenities |  |  | $
Site Preparation |  |  | $
Off-Site Improvements |  |  | $
Other (specify): |  |  | $
 |  |  | $
 |  |  | $
 |  |  | $
Total Construction Costs |  |  | $
Construction Fees
Impact Fees, Permits, School Fees (attach schedule identifying costs by type & amount) |  |  | $
Bond Premium |  |  | $
Architectural/Engineering |  |  | $
Developer Fees |  |  | $
Other (specify): |  |  | $
 |  |  | $
 |  |  | $
 |  |  | $
Total Construction Fees |  |  | $
Equity / Financing
Up Front Land Payment |  |  | $
Total General Development Costs (total from above) |  |  | $
Total Construction Costs (total from above) |  |  | $
Total Construction Fees (total from above) |  |  | $
Developer Equity/Fee |  |  | $
Total To Be Financed |  |  | $
First Mortgage Amount |  |  | $
Rev: 10/26/09 ga
Spreadsheet: 5bc4d798-1970-4a84-a17d-9155a278f81f
Sheet: Sheet1

Academic Integrity Referral Form Option III:  Formal Adjudication | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6
This referral is to be filed with the department chair within 10 calendar days of discovery or observation of the violation OR within 10 calendar days of failure to resolve at Option I or II OR within 10 calendar days to the Provost's Office if referral needs to be heard by an Academic Integrity Board (AIB).  The department chair is to forward a copy of this referral to the student and schedules  a hearing within 10 calendar days.  [NAME] to the Academic Integrity Policy for further details.
Student Being Referred |  |  |  |  | Faculty/Administrator Making Referral
Name: |  |  |  |  | Name:
Local Address: |  |  |  |  | Department:
 |  |  |  |  | Dept. Address:
Local Phone: |  |  |  |  | Phone:
Banner #: |  |  |  |  | E-mail:
E-mail:
Date of Referral |  | Date of Alleged Violation |  | Time of Alleged Violation |  | Course Number, [NAME], and Section Alleged Violation Occurred
This referral is to be resolved at the following level (check one):  ___ Dept. Level    ___ Academic Integrity Board
Alleged Violation  (include reference from Academic Integrity Policy)
Recommended Sanction(s)
IMPORTANT:  Under no circumstance is/are any sanction(s) to be implemented prior to the case being officially closed.  If a student is appealing the chairperson's decision, the sanction is placed on "hold" until resolved through the appeal process.  A student shall receive a grade of "I" if the case has not been closed by the time grades are posted.
Signature(s) of Referring Person(s) |  |  |  |  | Student/Faculty Information
 |  |  |  |  | You have the right to appeal the chairperson's or AIB's
Signature |  |  | Date |  | decision to the Provost within 10 calendar days of receipt
 |  |  |  |  | of the outcome.  [NAME] to the Academic Integrity
Signature |  |  |  | Date | Policy for further details.
Signature |  |  |  | Date
Distribution by Referring Person(s):
Original: | Provost's Office
Copies: | Referring Person(s)
 | Referred Student
 | Department Chair
This is a formal means of documenting a violation.  This referral is filed with the Office of Student Conduct and becomes a part of the student's permanent record.
Spreadsheet: 832034d1686072022-reference-dropdown-list-reference-dropdown-list
Sheet: Sheet1

Order
Ref | Color
June-23-010 | White
June-23-010 | Blue
June-23-011 | White
June-23-012 | Olive
June-23-013 | Black
June-23-013 | Blue
June-23-013 | Red
Delivery
Ref | Color | Based on A13, A14…..  [NAME] in B13, B14….... How many color has each reference will show by drop down list.
June-23-013 | Black
June-23-011 | White
Spreadsheet: barry_tycholiz__891__June Price Calc
Sheet: Sheet1

Citizens Utilities - Griffith Plant Deliveries
TW Rate Data |  |  |  | $/MMBtu
San Juan - Thoreau |  |  |  |  |  |  |  | Utility paying for the mainline demand charge?
Fuel |  |  |  | 0.0025 |  |  |  | Is the mainline commodity rate .0253 or .023?
Demand Charge |  |  |  | 0.1031 |  |  |  | where did the minimum transport fee of $.50 come from?
Commodity Rate |  |  |  | 0.0011 |  |  |  | Why is border discount $[NAME]?  I though it was minus $10? And I can come up with -$.17?
Thoreau - Flagstaff |  |  |  |  |  |  |  | Is quantity nom'd, delivered, receopt point vol?
Fuel |  |  |  | 0.045
Demand Charge |  |  |  | 0.2082
Commodity Rate |  |  |  | 0.0253
 |  |  |  |  |  |  | Alternative Minimum Price Calculation |  |  |  | ENA Pricing |  | Delivery Cost |  |  |  |  |  |  |  | Enron Cost
 | Delivered Quantity | Receipt Point Quantity | PG&E Lge. [NAME]. Topock Gas Daily Mid Point | [NAME] | Delivered Price to Griffith |  | San Juan Gas Daily Mid Point | Minimum Transport Fee | Delivered Price |  | PPL   Griffith Price | Sales Revenue | San Juan Gas Daily Mid Point | TW Fuel | S.J. Lateral Demand Cost | S.J Lateral Commodity Cost | Mainline Commodity Costs | Total Cost | Cost of Deliveries | Gross Margin | Enron  Margin Sharing | Brokering Fee | Total Margin & Brokering | Total Due Enron
Date | MMBtu | MMBtu | $/MMBtu | $/MMBtu | $/MMBtu |  | $/MMBtu | $/MMBtu | $/MMBtu |  | $/MMBtu | $'s | $/MMBtu | $/MMBtu | $/MMBtu | $/MMBtu | $/MMBtu | $/MMBtu | $'s | $'s | $'s | $'s | $'s | $'s
2001-06-12 00:00:00 | 10000 |  | 3.385 | 0.1 |  |  | 2.48 | 0.5
2001-06-13 00:00:00 | 10000 |  | 3.89 | 0.1 |  |  | 2.865 | 0.5
2001-06-14 00:00:00 | 9951 |  | 3.64 | 0.1 |  |  | 2.995 | 0.5
2001-06-15 00:00:00 | 15000 |  | 3.515 | 0.1 |  |  | 3.12 | 0.5
2001-06-16 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-17 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-18 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-19 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-20 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-21 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-22 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-23 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-24 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-25 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-26 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-27 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-28 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-29 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
2001-06-30 00:00:00 | 0 |  | 0 | 0 |  |  | 0 | 0
Total
Spreadsheet: 9d9ef6e9-8174-4e6d-a491-2278646c9994
Sheet: F4

 | 4 |  |  |  |  |  |  |  | Purchased Cost of Nutrient
 | Inputs
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of Crude Protein
 |  | What is the name of this feed? |  | Corn |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Feed | Price per Unit | lbs per unit | %DM | CP | TDN |  |  |  | Rate per mile | miles | Units per load |  | Waste (per cent) |  | Price per Unit | Waste (per cent) |  | Price per Unit | Waste (per cent) | Units consumed
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of TDN
 |  | How much does this feed cost? | $ | 6.5 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of DM
 |  | The above price is for how many pounds of feed? |  | 56 | pounds per unit
 |  | What is the percent dry matter? |  | 0.88 | * |  |  |  | Delivered Cost of Nutrient
 |  | What is the percent Crude Protein (on a DM basis) |  | 0.09 | * |  |  |  |  | $ |  | per pound of Crude Protein
 |  | What is the percent TDN (on a DM basis) |  | 0.77 | * |  |  |  |  | $ |  | per pound of TDN
 |  | How far will this feed be transported? |  | 60 | miles |  |  |  |  | $ |  | per pound of DM
 |  | What is the cost per loaded mile? | $ | 5 | per mile
 |  |  |  |  |  |  |  |  | Fed Cost of Nutrient
 |  |  |  | 900
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of Crude Protein
 |  | How much of the feed will be lost in hauling? |  | 0.005
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of TDN
 |  | How much will it cost to store this feed? | $ | 0.25
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of DM
 |  | How much of the feed will be lost in storage? |  | 0.02
 |  | How much will it cost to feed this feed? | $ | 0.1 |  |  |  |  | Consumed Cost of Nutrient
 |  | How much will be lost when feeding? |  | 0.05 |  |  |  |  |  | $ |  | per pound of Crude Protein
 |  |  |  |  |  |  |  |  |  | $ |  | per pound of TDN
 |  | Cost per pound of feed consumed |  |  |  |  |  |  |  | $ |  | per pound of DM
 | * | Common compositions of feeds may be seen in the 'Feed List' tab.