tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 784690d1655908220-date-in-cell-in-odd-format-mon-jun-20-10-41-45-gmt-2022-excel-forum-v2
Sheet: Failed Verification & Duplicate

THIS SHEET AUTOPOPULATES WITH DATA SHOWING REOPENED DEFECTS FROM THE OCTANE REPORT - PLEASE DO NOT EDIT
Today's Date | (ENTER DATE HERE)
ID | Assigned to | Name | Phase | Priority | Severity | Opened | Days open
 | [NAME] | Aged creditors report is not available in Standard Fiori apps | Failed Verification | Urgent | Critical | Wed May 11 15:47:13 GMT 2022
70001 | 0 | 'Copy of AP open items -"V" marking in credit notes [NAME] field - incorrect, should be migrate blank' | Duplicate | High | High | Mon May 30 15:46:00 GMT 2022
79002 | Venkata | 'Copy of GL General Journal Entries - VAT Tax Entry Posting' | Duplicate | High | High | [NAME] 08:28:41 GMT 2022
68347 | Shubha | Cost Center Budget Report | Duplicate | High | High | Tue May 31 17:34:27 GMT 2022
55052 | [NAME] | 'Error while Exporting file - Open Items Report ( Display Line Items)' | Failed Verification | High | High | Thu Apr 28 14:26:13 GMT 2022
69321 | Venkata | 'GL General Journal Entries - VAT Tax Entry Posting' | Duplicate | High | High | Mon Jun 06 12:59:48 GMT 2022
50013 | [NAME] | 'I043 - Customer Master to IA-Account ID empty, Account ID less than 8 characters' | Duplicate | Medium | Medium | Wed Mar 09 10:38:53 GMT 2022
68362 | Simona | 'Manage Customer Line Items - Select All missing' | Failed Verification | Medium | Medium | Wed Jun 08 10:45:17 GMT 2022
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 | 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 | 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 | 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 | 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 | 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 | 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
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 | 0 | 0 | 0 | 0
0 | 0 | 0 | 0 | 0 | 0 | 0
0 | 0 | 0 | 0 | 0 | 0 | 0
Spreadsheet: 849485d1699952686-help-with-formulas-please-classes-example-hd
Sheet: MASTER

Code | Name | Gender | ENGLISH | SCIENCE
11 | [NAME] | F
22 | [NAME] | M
33 | Mark | M
44 | Tania | F
55 | [NAME] | F
66 | [NAME] | M
77 | [NAME] | M
88 | Bec | F
99 | [NAME] | M
0 | [NAME] | M
Spreadsheet: tracy_geaccone__40252__C0366-112458
Sheet: Dept_100164

ENRON PROPERTY & SERVICES CORP
1400 Smith Street
Houston, Texas   77251 - 1188
MONTHLY INVOICE DETAIL
FACILITY MAINT. - Dept. 100164
April, 2001
0366  EOC - Executive
Date | Ticket Number | Work Order | Service Name | Service Description | # [NAME] | Unit Cost | UOM | Service | Ticket
 |  |  |  |  |  |  |  | Total | Total
 |  |  | R/C 112458
2001-04-19 00:00:00 | FMT100164-2001-04-0366-112458 |  | Facility Maintenance | Sq. Ft. Occupied | 666 | 0.04 | /EACH | 26.64
 |  |  |  |  |  |  | Ticket Total |  | 26.64
 |  |  |  |  |  |  | Total for R/C: 112458 |  | 26.64
 |  |  |  |  |  |  | Total for Dept_100164 |  | 26.64
Spreadsheet: 885382d1734893789-replacing-values-based-on-multiple-dynamic-conditions-and-columns-in-power-query-pq-dynamic-replacements-eng
Sheet: Sheet1

Source Data |  |  |  |  | Dynamic Conditions |  |  |  |  |  |  | Desired output (TAGS adjusted according to conditions)
Naam | Bedrag | TAGS | Mededelingen |  | Nr | Naam | Bedrag | Mededelingen | NwTag |  |  | Naam | Bedrag | TAGS | Mededelingen
Hans | 25 | 2 | [NAME] |  | 1 | Hans | 25 |  | 0 |  |  | Hans | 25 | 0 | [NAME]
Grietje | 25 | 2 | [NAME] |  | 2 | Grietje | 25 |  | 0 |  |  | Grietje | 25 | 0 | [NAME]
Hans2 | 25 | 4 | [NAME] |  | 3 | SAM | 3 |  | 7 |  |  | Hans2 | 25 | 4 | [NAME]
Grietje2 | 25 | 8 | lente |  | 4 | BleuEyes | -140 |  | 4 |  |  | Grietje2 | 25 | 8 | lente
BlueEyes | -140 | 7 | blah die blah |  | 5 | Extraatje |  |  | 9 |  |  | BlueEyes | -140 | 4 | blah die blah
SAM | 3 | 1 | blah die blah |  | 6 |  |  | GO | 3 |  |  | SAM | 3 | 7 | blah die blah
Extraatje | 10 | 2 | bladiebla |  | 7 | SAM |  | Studie | 1 |  |  | Extraatje | 10 | 9 | bladiebla
Extraatje 2 | 100 | 2 | [NAME] bla GO bla |  |  |  |  |  |  |  |  | Extraatje 2 | 100 | 3 | [NAME] bla GO bla
Sem | 25 | 2 | Studies |  |  |  |  |  |  |  |  | Sem | 25 | 2 | Studies
SAM | 50 | 2 | [NAME] |  |  |  |  |  |  |  |  | SAM | 50 | 1 | [NAME]
Spreadsheet: 33000d1229200027-value-and-codes-template-2-
Sheet: Sheet1

 | input | output
 | 1 | 8
 | 2 | 8
 | 3 | 8
 | d | 0
DATE:    JAN | 1 | 2 | 3 | 4 | 5 | 6 | 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
NAME | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA
JACKIE        (ft)
KAREN        (ft)
WISLY           (ft)
TWIN             (ft)
 | TH | F |  | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA
SHARON   (ft)
[NAME]   (pt)
OSCAR  (pt)
IBRAHIMA  (pt)
DARIUS  (pt)
 | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA | SU | M | T | W | TH | F | SA
WILNER   (ft)
CASSANDRA  (pt)
CATHERINE  (ft)
Spreadsheet: 125431d1319030262-excel-2007-finding-a-text-with-a-string-of-text-findtext
Sheet: Sheet1

Name | Sector
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/Consumer/company
department/Information/Consumer/company
department/Information/Consumer/company
department/Information/Consumer/company
department/Information/Consumer/company
department/Information/Consumer/company
department/Information/Pharma/company
department/Information/Pharma/company
department/Information/Pharma/company
department/Information/Pharma/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/MD&D/company
department/Information/Consumer/company
department/Information/MD&D/company
department/Information/Pharma/company
department/Information/MD&D/company
department/Information/MD&D/company
Spreadsheet: 738748d1625226803-summing-datedif-column-sum_days
Sheet: Sheet1

2021-01-06 00:00:00 | 2021-01-28 00:00:00 | 23 | days |  | SUM
2021-01-07 00:00:00 | 2021-04-05 00:00:00 | 89 | days
2021-01-15 00:00:00 | 2021-01-28 00:00:00 | 14 | days
2021-01-17 00:00:00 | 2021-02-05 00:00:00 | 20 | days
Spreadsheet: 159715d1338824952-add-new-raws-without-changing-column-numbering-and-referenced-cells-sample1
Sheet: LayOut

S.M.V  vs ACTUAL
BUYER |  | SMV |  |  |  |  | ITEM
STYLE |  | s.m.v | act |  |  |  | TGT |  | s.m.v | act
 |  |  |  |  | 33  34
 |  |  |  |  | 31  32
 |  |  |  |  | 29  30
 |  |  |  | 24 | 27  28
 |  |  |  | 5 | 25  26
 |  |  |  | 49 | 23  24
 |  |  |  |  | 21  22
 |  |  |  | 1 | 19  20
 |  |  |  |  | 17  18
 |  |  |  | 4 | 15  16
 |  |  |  |  | 13  14
 |  |  |  |  | 11  12
 |  |  |  | 5 | 9   10
 |  |  |  |  | 7     8
 |  |  |  | 14 | 5     6
 |  |  |  |  | 3     4
 |  |  |  |  | 1     2
Spreadsheet: 685596d1594101833-list-most-frequently-occurring-strings-n-most-repetitive-words-in-a-sheet-range-sample
Sheet: TargetSheet

Scenario (1) in the same sheet
Enter the number of last most frequent words (n): | 3
Results:
dog
tree
[NAME] |  |  | [NAME]
paper |  |  | dog
 |  |  | [NAME]
 |  |  | tree |  | dog
"If results are in the same page the yellow range should not be considered in the counting." |  |  | cat
 |  |  | cat |  |  |  | Title1 | Title2 | Title3
For your help the reptition of cell strings are liste here and this part is not needed for result: |  |  |  |  | paper |  | paper
 |  |  |  |  |  |  | tree | tree1
dog | 6 |  |  | paper2 |  |  | dog
tree | 4 |  |  |  |  |  | dog |  | dog
[NAME] | 3 |  |  |  |  |  | cat2 | [NAME] | tree
paper | 3
cat | 2
cat2 | 2
paper2 | 1 |  |  |  | Row Labels
 |  |  |  |  | cat2
 |  |  |  |  | tree
 |  |  |  |  | dog
 |  |  |  |  | paper
 |  |  |  |  | Grand Total
Spreadsheet: 189104d1351088891-array-sumproduct-issue-trying-to-count-text-sampledata
Sheet: Sheet1

SaleCampaign | SaleType | SaleLocationCode
TR1 | Cat | 5000
TR1 | Parrot | 5000 |  |  | TR1 | TR1 | TR2 | TR2 | TR3 | TR3
TR1 | Cat, Dog | 6000 | [NAME] (incorrect results) |  | AreaA | AreaB | AreaA | AreaB | AreaA | AreaB |  | SaleTypes
TR1 | Cat, Dog | 7000 |  | TotalSales |  |  |  |  |  |  |  | Cat
TR1 | Dog | 7000 |  | TotalUnits |  |  |  |  |  |  |  | Cat, Dog
TR1 | Dog | 7000 |  | Cats |  |  |  |  |  |  |  | Cat, Dog, [NAME]
TR1 | Dog | 7000 |  | Dogs
TR1 | Cat, Dog | 8000 |  | Parrots |  |  |  |  |  |  |  | Dog
TR1 | Dog, [NAME] | 8000 |  |  |  |  |  |  |  |  |  | Cat, Dog
TR1 | Cat, Dog | 9000 |  |  |  |  |  |  |  |  |  | Dog, [NAME]
TR2 | Parrot | 5000 | Correct Results |  | TR1 | TR1 | TR2 | TR2 | TR3 | TR3
TR2 | Dog | 6000 |  |  | AreaA | AreaB | AreaA | AreaB | AreaA | AreaB |  | Parrot
TR2 | Dog | 6000 |  | TotalSales |  |  |  |  |  |  |  | Dog, [NAME]
TR2 | Dog | 6000 |  | TotalUnits |  |  |  |  |  |  |  | Cat, Dog Parrot
TR2 | Cat | 9000 |  | Cats | 3 | 2 | 0 | 2 | 3 | 2
TR2 | Cat, Dog, [NAME] | 9000 |  | Dogs | 5 | 3 | 3 | 1 | 3 | 2 |  | Areas
TR3 | Cat | 5000 |  | Parrots | 1 | 1 | 1 | 1 | 3 | 3 |  | AreaA | AreaB
TR3 | Cat, Dog, [NAME] | 5000 |  |  |  |  |  |  |  |  |  | 5000 | 8000
TR3 | Parrot | 5000 |  |  |  |  |  |  |  |  |  | 6000 | 9000
TR3 | Cat, Dog, [NAME] | 7000 |  |  |  |  |  |  |  |  |  | 7000
TR3 | Dog | 7000
TR3 | Dog, [NAME] | 8000
TR3 | Cat | 9000
TR3 | Cat, Dog, [NAME] | 9000
TR3 | Parrot | 9000
Spreadsheet: 45147d1243934019-average-of-multiple-ranges-mubashir_average
Sheet: Avg

 |  |  |  |  | 1. AA
S.# | NAME | GRADE | DESIGNATION | OVERALL  AVERAGE | A | B
 |  |  |  | 4.5 | 5 | 4
1 | A | 2 | ENGINEER | 2.5 | 1 | 4
2 | B | 2 | ENGINEER | 3 | 2 | 4
3 | C | 2 | ENGINEER | 3.5 | 3 | 4
4 | D | 3 | ENGINEER | 4.25 | 4.5 | 4
5 | E | 3 | ENGINEER | 6.25 | 8.5 | 4
6 | F | 3 | ENGINEER | 5 | 6 | 4
7 | G | 4 | ENGINEER | 5.5 | 7 | 4
8 | H | 4 | ENGINEER | 6 | 8 | 4 | 27 | 8 | 3.375
 |  |  |  | 36 | 40 | 32
 | AUTOMATION
 | Drop Down List
 | 3~4 | 1 TO 2 | 2~4 | 3~4
 | AVERAGE | #N/A | 0 | 5.4 | Final Formula
 |  |  |  |  | 1 | 2 | 3
 |  | 11.5 | 15.5 | 27 | 27 | 5 | 5.4
 |  |  | 27
 |  | 1.9375 | 1.4375 | 3.375
 |  | 3 | 4
 |  |  |  | 4.5
Spreadsheet: phillip_allen__28900__noi
Sheet: 2000 i.s.

 |  |  |  |  |  |  | Stagecoach Apartments
 |  |  |  |  |  |  | 2000 Operating Statement
 | Month
Category | January | February | March | April | May | June | July | August | September | October | November* | December* |  | Grand Total
Income | 16099.83 | 22800.35 | 16704.24 | 17009.79 | 18388.41 | 22200.72 | 18168.54 | 23737.8 | 18208.53 | 23083.55 | 20000 | 20000
Labor | -1815 | -2726 | -2789 | -2410 | -3368.1 | -2867 | -2520 | -2220 | -2662 | -2120 | -2400 | -2400
Materials | -1890.81 | -2191.02 | -2027.02 | -1750.33 | -1761.7 | -1916.26 | -1911.93 | -1711 | -1066.83 | -2056.63 | -2000 | -2000
Services | -66.69 | -47.41 | -47.41 | -52.78 | -311.96 | -53.43 | -651.16 | -464.41 | -1172.41 | -292.51 | -150 | -150
Utilities | -3675.44 | -5081.28 | -3857.15 | -3933.72 | -3633.04 | -3133.21 | -3658.34 | -5441.89 | -4891.67 | -5634.56 | -4500 | -5000
Taxes/Insurance | -11639.77 |  |  |  |  |  |  | -4071.58
Grand Total
* November and December are estimates
Spreadsheet: michelle_lokay__26661__Socal-Avg
Sheet: Socal-Avg

Dates | [NAME]*
 | California, Southern California Border Average, Natural Gas Intelligence
1996-06-30 00:00:00 | 1.64
1996-07-31 00:00:00 | 2.19
1996-08-31 00:00:00 | 1.64
1996-09-30 00:00:00 | 1.755
1996-10-31 00:00:00 | 2.795
1996-11-30 00:00:00 | 3.71
1996-12-31 00:00:00 | 3.38
1997-01-31 00:00:00 | 2.635
1997-02-28 00:00:00 | 1.73
1997-03-31 00:00:00 | 1.845
1997-04-30 00:00:00 | 2.075
1997-05-31 00:00:00 | 2.23
1997-06-30 00:00:00 | 2.05
1997-07-31 00:00:00 | 2.27
1997-08-31 00:00:00 | 2.625
1997-09-30 00:00:00 | 2.985
1997-10-31 00:00:00 | 3.225
1997-11-30 00:00:00 | 2.115
1997-12-31 00:00:00 | 2.32
1998-01-31 00:00:00 | 2.13
1998-02-28 00:00:00 | 2.39
1998-03-31 00:00:00 | 2.425
1998-04-30 00:00:00 | 2.4
1998-05-31 00:00:00 | 2.09
1998-06-30 00:00:00 | 2.17
1998-07-31 00:00:00 | 2.315
1998-08-31 00:00:00 | 1.99
1998-09-30 00:00:00 | 2.08
1998-10-31 00:00:00 | 2.385
1998-11-30 00:00:00 | 2.175
1998-12-31 00:00:00 | 2.01
1999-01-31 00:00:00 | 1.86
1999-02-28 00:00:00 | 1.725
1999-03-31 00:00:00 | 1.79
1999-04-30 00:00:00 | 2.23
1999-05-31 00:00:00 | 2.25
1999-06-30 00:00:00 | 2.42
1999-07-31 00:00:00 | 2.585
1999-08-31 00:00:00 | 2.895
1999-09-30 00:00:00 | 2.795
1999-10-31 00:00:00 | 3.14
1999-11-30 00:00:00 | 2.43
1999-12-31 00:00:00 | 2.38
2000-01-31 00:00:00 | 2.56
2000-02-29 00:00:00 | 2.6
2000-03-31 00:00:00 | 2.98
2000-04-30 00:00:00 | 3.055
2000-05-31 00:00:00 | 4.75
2000-06-30 00:00:00 | 4.735
2000-07-31 00:00:00 | 4.44
2000-08-31 00:00:00 | 5.785
2000-09-30 00:00:00 | 5.91
2000-10-31 00:00:00 | 5.155
2000-11-30 00:00:00 | 17.25
2000-12-31 00:00:00 | 13.65
2001-01-31 00:00:00 | 11
2001-02-28 00:00:00 | 11.94
2001-03-31 00:00:00 | 13.875
2001-04-30 00:00:00 | 13.525
2001-05-31 00:00:00 | 10.05
2001-06-30 00:00:00 | 4.075
2001-07-31 00:00:00 | 4.005
Spreadsheet: 272a0aeb-6992-4361-b525-d1717d410474
Sheet: Sheet1

Test Referenced | Entry Type | Mayo ID | Description | Reporting Description | Method | Collection Container | Temperature | Stability | [NAME] | Unit of Measure | [NAME] | Minimum Volume | Reject Due To | Reference Values | Days/Times Performed | Analytic Time | Maximum Lab Time | CPT Units | CPT Code | LOINC® Code | LOINC® Attributes | Always Performed | Orderable Separately | Performing Location
RMALY | Test | RMALY | Id MALDI-TOF mass spec yeast | Id MALDI-TOF Mass Spec Yeast |  |  |  |  |  |  | **For billing purposes only |  |  |  |  |  |  | 1 | 87106 |  |  |  |  | Rochester
RMALY | [NAME] | VARIES | Varies |  |  |  | See instructions
Spreadsheet: 685700d1594147725-formula-help-insert-multiple-text-variables-in-new-sheet-2020-07-07-oeldere-tivino-685652d1594128479-formula-hep-insert-multiple-text-variables-in-new
Sheet: PT Oeldere

Som [NAME] | Kolomlabels
Rijlabels | Customer A | Customer B | Customer C | Customer D | Eindtotaal
One-time | 310000 |  | 950000 | 100000 | 1360000
2019 | 200000 |  | 300000 |  | 500000
2020 |  |  | 100000 | 100000 | 200000
2021 | 110000 |  | 200000 |  | 310000
2022 |  |  | 50000 |  | 50000
2023 |  |  | 300000 |  | 300000
Recurring | 450000 | 900000 |  |  | 1350000
2019 |  | 250000 |  |  | 250000
2020 | 450000 | 400000 |  |  | 850000
2021 |  | 250000 |  |  | 250000
Eindtotaal | 760000 | 900000 | 950000 | 100000 | 2710000
Spreadsheet: 541296d1507211946-need-something-to-find-duplicates-across-sheets-inventory-accuracy-template
Sheet: Wall-to-Wall - Board Rev

Area | Region | Location Number | Location Name | Country | Ending Inventory | Total $ Counted | Value Difference | Inventory $ [NAME] | Number Of Parts Counted | Number Of Parts Counted With Errors | Count Error Rate | Book Quantity | Counted Quantity | Piece Count Error Rate | Operational Error Rate | Operational Count Delta | Status | Location Type | Last Wall To Wall | Wall-to-Wall Scheduled? | Period Review requiring Wall-to-Wall | Notes
 |  |  | US Totals
Area | Region | Location Number | Location Name | Country | Ending Inventory | Total $ Counted | Value Difference | Inventory $ [NAME] | Number Of Parts Counted | Number Of Parts Counted With Errors | Count Error Rate | Book Quantity | Counted Quantity | Piece Count Error Rate | Operational Error Rate | Operational Count Delta | Status | Location Type | Last Wall To Wall | Wall-to-Wall Scheduled? | Period Review requiring Wall-to-Wall
 |  |  | CAN Totals
Additional Location(s) Completing a Wall-to-Wall
Area | Region | Location Number | Location Name | Country | Ending Inventory | Total $ Counted | Value Difference | Inventory $ [NAME] | Number Of Parts Counted | Number Of Parts Counted With Errors | Count Error Rate | Book Quantity | Counted Quantity | Piece Count Error Rate | Operational Error Rate | Operational Count Delta | Status | Location Type | Last Wall To Wall | Wall-to-Wall Scheduled? | Period Review requiring Wall-to-Wall
 |  |  | Totals
 |  |  |  |  | Totals
 | 2017-08-01 00:00:00
Spreadsheet: 761495d1640951599-update-range-based-on-lookup-value-cf-lookup-value-aligw
Sheet: Lookup

Years
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Spreadsheet: 88615d1288388990-one-way-data-table-data-table
Sheet: Systemic IOs

Risk Returns Inputs
 | Discount Rate | 0.085
 | Beta | 0.9
 | Risk Free Rate | 0.04
 | Equity Risk Premium | 0.05
 | Cost of Equity | 0.085
 | [NAME] | 0
 | Perpetual Growth rate | 0.005928211098176173
 | Population weighted GDP Growth | 0.02371284439270469
 | Countries | GDP Growth | Population | Wt average
 | New Zealand | 0.028 | 4.4 | 0.0001195188203337214
 | Australia | 0.0375 | 22.4 | 0.0008149010477299185
 | USA & Canada | 0.02 | 334 | 0.006480403570042686
 | Asia | 0.04 | 20 | 0.0007760962359332558
 | Europe | 0.02 | 500 | 0.009701202949165696
 | Latin America | 0.04 | 150 | 0.005820721769499418
 | Return on Equity | 0.216
 | Tax Rate | 0.3
Outputs
 | Discount Rate Sensitivity
 |  | Discount Rate | Enterprise Value
 |  |  | 50375.40307804097
 |  | 0.07 | 57987.03552384097
 |  | 0.075 | 55351.06548481297
 |  | 0.08 | 52815.18580300714
 |  | 0.085 | 50375.40307804097
 |  | 0.09 | 48027.89689517854
 |  | 0.095 | 45769.01166087867
Spreadsheet: 74553d1275045749-adjusting-a-formula-based-on-a-value-of-another-cell-proactive
Sheet: Template

 |  |  |  |  | BASIC |  | O/T RATE
Date | Driver | Start Time | End Time | Total Hours Worked | BASIC, OTIME, SAT, SUN, BH, NO | Basic Rate Hours | BASIC, OTIME, SAT, SUN, BH, NO | Next Rate Hours | Tacho | Basic Rate | Basic Rate Charge | Overtime Rate | Overtime Rate Charge | Discounts
 |  |  |  |  |  |  |  | 00:45:00
2010-05-25 00:00:00 | Morgan L | 14:00:00 | 03:00:00 | 13:00:00 | basic | 08:00:00 | BASIC | 04:15:00 |  | 12.25 | 98 | 12.25 | 52.0625 | #N/A
2010-05-26 00:00:00 | Morgan L | 01:00:00 | 11:00:00 | 10:00:00 | sat | 08:00:00 | [NAME] |  |  | 15.87 | 126.96 | 17.39 | #N/A | #N/A
2010-05-27 00:00:00 | Morgan L | 10:00:00 | 12:00:00 | 02:00:00 | [NAME] | 08:00:00 | otime |  |  | 17.39 | 139.1199999999999 | 16.43 | #N/A | #N/A
 |  |  |  |  |  |  |  |  |  | 0 | 0 | 0 | 0 | #N/A
 |  |  |  |  |  |  |  |  |  | 0 | 0 | 0 | 0 | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  | 0 |  |  |  | #N/A
 |  |  |  |  |  |  |  |  |  |  |  |  |  | Total:
Spreadsheet: 4f0e57d8-c8ce-4ed7-af8f-48709c6e39de
Sheet: Abstinence Education

Grant: |  | Title V - Abstinence Education Grant Program
CFDA # |  | 93.235
GRANT NUMBER: |  | 6710
FISCAL YEAR: |  | 10/1/2013 THROUGH 9/30/2014
[NAME]: |  | Not allowed on this grant
Question regarding payments: |  | [NAME]-866-6724  or  [EMAIL]
Questions regarding grant: |  | Marti Rodriguez [PHONE] or [EMAIL]
LAST DAY TO SUBMIT REQUESTS FOR THIS GRANT  - November 15, 2014
Code | District Name | ALLOCATION | PAYMENTS TO DATE | BALANCE | OCTOBER  2013 | NOVEMBER  2013 | DECEMBER  2013 | JANUARY  2014 | FEBRUARY  2014 | [NAME]  2014 | APRIL  2014 | MAY  2014 | JUNE  2014 | JULY  2014 | AUGUST  2014 | SEPTEMBER  2014
Y582 | Pueblo City-County Health Dept | 57193 |  |  |  |  | 5463 | 3497 | 6355
Y583 | Friends First, Inc. | 211867 |  |  |  |  |  | 13297 | 16589 | 17285
Y584 | Center for Relationship Education | 229757 |  |  |  |  | 16210 |  | 16246 | 14841
Spreadsheet: 200272d1355482466-adding-1-darts-2013new
Sheet: feb_b

Feb 5 | LEGS | Home/Casa |  | Away/Afuera | LEGS | mixed |  |  |  | Blanc i Blau
 |  |  |  |  |  | double |  |  |  | Taj A
 |  | Taj B | V | BYE |  |  |  |  |  | Taj B
 |  | Casa Tia | V | Taj A |  |  |  |  |  | San Mames
 |  | San Mames | V | Bar S'Placa |  |  |  |  |  | Bar S'Placa
 |  | [NAME] | V | Blanc i Blau |  |  |  |  |  | Bar 2 A
 |  | Bar 2 A | V | Galleon |  |  |  |  |  | Galleon
 |  |  |  |  |  |  |  |  |  | [NAME]
Feb 12 | LEGS | Home/Casa |  | Away/Afuera | LEGS | mixed |  |  |  | Casa Tia
 |  |  |  |  |  | double |  |  |  | BYE
 |  | Bar 2 A | V | BYE
 |  | Bar S'Placa | V | Casa Tia |  |  |  |  |  | B
 |  | Blanc i Blau | V | Taj B
 |  | Galleon | V | San Mames
 |  | Taj A | V | [NAME] |  |  |  |  |  | FEB
Feb 19 | LEGS | Home/Casa |  | Away/Afuera | LEGS | mixed
 |  |  |  |  |  | double
 |  | Taj A | V | BYE
 |  | Casa Tia | V | Blanc i Blau
 |  | Galleon | V | Bar S'Placa
 |  | [NAME] | V | Bar 2 A
 |  | San Mames | V | Taj B
Feb 26 | LEGS | Home/Casa |  | Away/Afuera | LEGS | mixed
 |  |  |  |  |  | double
 |  | Galleon | V | BYE
 |  | San Mames | V | [NAME]
 |  | Bar S'Placa | V | Blanc i Blau
 |  | Bar 2 A | V | Taj A
 |  | Taj B | V | Casa Tia
Spreadsheet: 96331d1295729624-conditional-formatting-football-predictions_daddy
Sheet: Final Predic.

 |  | [NAME]'s Predictions | Stuart's Predictions | [NAME]'s Predictions | [NAME]'s Predictions | [NAME]'s Predictions | [NAME]'s Predictions | Final Standings
 | 1st | Man Utd | 1. Man Utd | 1. Man Utd | 1. Man Utd
 | 2nd | Chelsea | 2. Chelsea | 2. Chelsea | 2. Chelsea
 | 3rd | Arsenal | 3. Man City | 3. Arsenal | 3. Arsenal
 | 4th | Liverpool | 4. Arsenal | 4. Man City | 4. Liverpool
 | 5th | Man City | 5. Liverpool | 5. Liverpool | 5. Spurs
 | 6th | Tottenham | 6. Tottenham | 6. Spurs | 6. Man City
 | 7th | Everton | 7. [NAME] | 7. [NAME] | 7. [NAME]
 | 8th | [NAME] | 8. [NAME] | 8. Villa | 8. A. Villa
 | 9th | Sunderland | 9. Sunderland | 9. Fulham | 9. Sunderland
 | 10th | Stoke | 10. Stoke | 10. Blackburn | 10. Blackburn
 | 11th | [NAME] | [NAME] | 11. Birmingham | 11. Stoke
 | 12th | [NAME] | Birmingham | 12. Sunderland | 12. Fulham
 | 13th | West Ham | [NAME] | 13. [NAME] | 13. [NAME]
 | 14th | Fulham | Fulham | 14. Stoke | 14. West Ham
 | 15th | Birmingham | West Ham | 15. West Ham | 15. Newcastle
 | 16th | Newcastle | Newcastle | 16. Newcastle | 16. [NAME]
 | 17th | Wolves | WBA | 17. [NAME] | 17. Birmingham
 | 18th | [NAME] | Wolves | 18. Wolves | 18. Wolves
 | 19th | WBA | [NAME] | 19. [NAME] | 19. [NAME]
 | 20th | Blackpool | Blackpool | 20. Blackpool | 20. Blackpool