tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 55ff905d-f91e-4936-92ef-c57e4fb22efd
Sheet: 2013 Budget

 |  | Year Ending |  |  | Year Ending | Budget Variance
 |  | 2013-09-30 00:00:00 | 2013-09-30 00:00:00 |  | 2012-09-30 00:00:00 | 2012-09-30 00:00:00
 |  | Budget |  |  | Approved | to
 |  | [NAME] | % of Total |  | Budget | 2011-09-30 00:00:00
1 | Revenues
 | Product & Council Shop Revenue, Net
 | Cookie Income, Net | 3082394 |  |  | 2913327
 | Fall Products, Net | 344629.75 |  |  | 344630
 | Council Shop Income, Net | 180250 |  |  | 185250
 | Total Product & Council Shop Revenue
 | Contributions | 168400 |  |  | 129500
 | Foundations & Grants
 | United Ways | 85900 |  |  | 85900
 | Foundations & Other Grants | 200000 |  |  | 86000
 | Government Agency Grants | 53413 |  |  | 50000
 | Total Foundations & Grants
 | Program Fees
 | Resident Camp Fees | 206650 |  |  | 178750
 | Day Camp Fees | 52000 |  |  | 52000
 | Total Resident and Day Camp |  |  |  | 230750
 | Troop Camp Fees | 33900 |  |  | 66830
 | Year Round Program Fees |  |  |  | 73685
 | Total Program Fees
 | Fund Raising Events | 80000 |  |  | 68150
 | Outside Usage Group Fees | 0 |  |  | 0
 | Rental Income | 0 |  |  | 19200
 | Investment  Income | 0 |  |  | 48000
 | Donated Goods,Service & Facility | 20000 |  |  | 38500
 | Total Revenues
29 | Expenditures
 | Labor Cost
 | Salaries | 2274738 |  |  | 1887477
 | Seasonal Camp Staff | 100000 |  |  | 123350
 | Interim CEO | 0 |  |  | 20000
 | Employee Benefits | 531103 |  |  | 553210
 | Contract-Hire Services |  |  |  | 4600
 | Total Labor Cost
 | Facility Cost
 | Occupancy | 207358 |  |  | 230926
 | Insurance | 123900 |  |  | 141057
 | Interest | 28200 |  |  | 26300
 | Telephone | 65840 |  |  | 41746
 | Equipment Rental | 36614 |  |  | 50650
 | Equipment Maintenance | 28600 |  |  | 30930
 | Information Technology | 168000 |  |  | 147463
 | Equipment < $1,000 | 10250 |  |  | 10350
 | Computer Software | 0 |  |  | 11045
 | Total Facility Cost
 | Administrative Expense
 | Professional Fees | 105300 |  |  | 137695
 | Office & General Supplies | 33500 |  |  | 34490
 | Bank & Merchant Fees | 30400 |  |  | 37100
 | Bad Debt | 0 |  |  | 55000
 | Total Administrative Expense
 | Program Cost
 | Program Supplies & Expense | 270432 |  |  | 210942
 | Food Cost | 85000 |  |  | 93443
 | Postage & Shipping | 19000 |  |  | 37823
 | Printing & Publications | 20000 |  |  | 44662
 | Transportation | 25500 |  |  | 23785
 | Mileage Reimbursement | 47500 |  |  | 60000
 | Meetings & Special Events | 91570 |  |  | 62135
 | Assistance to Girls & Adults | 56000 |  |  | 56000
 | Recruitment Expense | 0 |  |  | 9880
 | Total Program cost
 | Total Expenditures before Depreciation
 | Excess of Revenues over [NAME]
 | before Depreciation
 | Depreciation Expense | 264000 |  |  | 264800
 | Budget Surplus/(Deficit)
 | 2010-2011 Budget Recap:
 | Total Budgeted Revenues
 | Total Budgeted Expenditures
 | Budget Surplus/(Deficit)
Spreadsheet: 106966d1304100746-combining-search-and-conditional-color-formatting-for-a-small-database-darkspore-squad-overview
Sheet: Lookups

Name |  | Variant |  | Type |  | Role
Andromeda |  | Alpha |  | Bio |  | Ravager
Arakna |  | Beta |  | Cyber |  | Sentinel
Arborus |  | Delta |  | Necro |  | Tempest
Blitz |  | Gamma |  | Plasma
[NAME] |  |  |  | Quantum
[NAME]
Jinx
Krel
Lumin
Magnos
Maldri
Meditron
Orion
Revenant
Sage
Savage
Seraph-X5
[NAME]
SRS-42
Titan
Tork
Vex
Viper
Wraith
Zrin
Spreadsheet: 766098d1643748381-can-sumif-formula-be-used-with-quarters-as-start-end-date-example
Sheet: Example

 | Totals
 | Quarter 1 |  |  | 2022-01-01 00:00:00
 | Quarter 2 |  |  | 2022-03-30 00:00:00
 | Quarter 3
 | Quarter 4
 | Date of Training | Source | Training Title | Choose one |  |  |  |  |  | Approx. Hours | Notes
 |  |  |  | Webinar | Seminar | Course | Conference | TableTop | [NAME]
 | Quarter 1
 | 2022-01-15 00:00:00 | OSHA | Warehouse Safety Training | X |  |  |  |  |  | 3
 | Quarter 2
 | Quarter 3
 | Quarter 4
Spreadsheet: 376658d1423673437-indirect-function-on-this-formula-single-cell-array-formulas
Sheet: Sheet11

Valid items in a range
Master | MyList
AZ-101 | AZ-109 |  | All items valid?
AZ-102 | AZ-105 |  | Invalid items:
AZ-103 | AZ-109 |  | First invalid item:
AZ-104 | AZ-107
AZ-105 | AZ-121
AZ-106 | AZ-122
AZ-107
AZ-108
AZ-109
AZ-110
AZ-111
AZ-112
AZ-113
AZ-114
AZ-115
AZ-116
Spreadsheet: 216597d1361819256-if-and-vlookup-problem-level-3-tracking-for-anita-protected
Sheet: Unit 3M

Name | Surname | P1 | P2 | P3 | P4 | P5 | P6 | M1 | M2 | M3 | D1 | D2 | Final Grade | Final Points Value
 |  | x | x | x | x
 |  | x | x | x | x
 |  | x | x | x | x
 |  | x | x | x | x
 |  | x | x | x
 |  | x | x | x | x
 |  | x | x | x | x | x
 |  | x | x | x | x | x | x
 |  | x | x | x | x
 |  | x | x | x | x
 |  | x | x | x | x | x
 |  | x | x | x
X | Completed
A | Amendments
Spreadsheet: 549553d1511794015-bill-of-materials-bom_v51
Sheet: SiteTotals

 | Site Name | Site Total |  | NOTES
 | Site 1
 | Site 2
 | Site 3
 | Site 4
 | Site 5
 | Site 6
 | Site 7
 | Site 8
 | Site 9
 | Site 10
 | Site 11
 | Site 12
 | Site 13
 | Site 14
 | Project Total
Spreadsheet: 709102d1608155651-matching-different-dates-with-same-item-sample-example-multi-match-same-id-4-
Sheet: Intakes

ID # | Name | Intake Date | Intake Date | Address | Type | Condition | Species | Sex | Age | Breed | Color
A826777 |  | 2020-11-05 17:38:00 | 2020-12-05 17:38:00 | 6405 Cir S Rd in Austin (TX) | Stray | Normal | Dog | Intact Female | 4 months | Pit Bull Mix | Black/White
[NAME] | [NAME] | 2020-11-05 16:37:00 | 2020-12-05 16:37:00 | 8107 Manassas in Austin (TX) | Stray | Injured | Dog | Intact Female | 10 years | Lhasa Apso | White/White
A826773 |  | 2020-11-05 16:21:00 | 2020-12-05 16:21:00 | [NAME] (TX) | Stray | Normal | Cat | Intact Male | 4 weeks | Domestic Shorthair | [NAME]
A826772 |  | 2020-11-05 16:18:00 | 2020-12-05 16:18:00 | [NAME] (TX) | Stray | Normal | Cat | Intact Male | 4 weeks | Domestic Shorthair | [NAME]
A826771 |  | 2020-11-05 16:13:00 | 2020-12-05 16:13:00 | [NAME] (TX) | Stray | Normal | Cat | Intact Male | 4 weeks | Domestic Shorthair | [NAME]
A825700 |  | 2020-11-04 12:52:00 | 2020-12-04 12:52:00 | 9500 Dessau Rd in Austin (TX) | Owner [NAME] | Normal | Dog | Neutered Male | 3 months | [NAME] | [NAME]
A825492 | Luna | 2020-11-04 12:40:00 | 2020-12-04 12:40:00 | Manor (TX) | Owner [NAME] | Normal | Dog | [NAME] | 1 month | [NAME] | Black
A826166 | *Ophelia | 2020-11-01 16:49:00 | 2020-12-01 16:49:00 | [NAME] (TX) | Owner [NAME] | Normal | Dog | [NAME] | 2 years | German Shepherd | Black/Brown
A826774 |  | 2020-11-26 16:30:00 | 2020-11-26 16:30:00 | 22914 [NAME] in  (TX) | Stray | Normal | Cat | NULL | NULL | Sphynx | Unknown
A826166 | *Ophelia | 2020-11-20 14:48:00 | 2020-11-20 14:48:00 | 1433 Bradbury Lane in Austin (TX) | Stray | Normal | Dog | Intact Female | 2 years | German Shepherd | Black/Brown
A825863 | *Poppet | 2020-11-19 19:15:00 | 2020-11-19 19:15:00 | [NAME] (TX) | Owner [NAME] | Normal | Dog | [NAME] | 8 months | [NAME] | Brown/White
A825700 |  | 2020-11-19 19:15:00 | 2020-11-19 19:15:00 | [NAME] (TX) | Owner [NAME] | Normal | Dog | Neutered Male | 3 months | [NAME] | [NAME]
A825653 | [NAME] | 2020-11-16 13:38:00 | 2020-11-16 13:38:00 | [NAME] (TX) | Owner [NAME] | Normal | Dog | [NAME] | 3 years | Beagle/Chihuahua Shorthair | Tan/White
A825863 | *Poppet | 2020-11-14 08:36:00 | 2020-11-14 08:36:00 | 15204 Eilers Road in Travis (TX) | Stray | Normal | Dog | Intact Female | 8 months | [NAME] | Brown/White
A825700 |  | 2020-11-09 15:32:00 | 2020-11-09 15:32:00 | 11220 [NAME] in Austin (TX) | Stray | Normal | Dog | Intact Male | 2 months | [NAME] | [NAME]
A825653 | [NAME] | 2020-11-08 14:28:00 | 2020-11-08 14:28:00 | 7201 [NAME] in Austin (TX) | Abandoned | Normal | Dog | Intact Female | 3 years | Beagle/Chihuahua Shorthair | Tan/White
A825492 | Luna | 2020-11-05 10:55:00 | 2020-11-05 10:55:00 | 8102 [NAME] in Travis (TX) | Stray | Normal | Dog | Intact Female | 4 weeks | [NAME] | Black
Spreadsheet: darrell_schoolcraft__7824__imbalsumm0110
Sheet: PGETX

 |  |  |  |  | 12283
 | [NAME] |  | Pecos Del |  | Gunpoint #2
Day | Measured | Scheduled | Measured | Scheduled | Measured | Scheduled
1 | -122229 | -31314 |  | -90498
2 | -71108 | -48264 |  | -22761 |  |  |  |  |  |  |  |  |  | Avg
3 |  |  |  |  |  |  |  |  |  | Month | Measured | Scheduled | Imbalance | Index | Amount
4
5
6 |  |  |  |  |  |  |  |  |  | 2001-01-01 00:00:00 | -715680 | -705664 |  | 8.21
7 |  |  |  |  |  |  |  |  |  | 2001-02-01 00:00:00 | -661568 | -648307 |  | 5.62
8 |  |  |  |  |  |  |  |  |  | 2001-03-01 00:00:00 | -1831536 | -1828209 |  | 4.98
9 |  |  |  |  |  |  |  |  |  | 2001-04-01 00:00:00 |  | -3486797 |  | 4.87
10 |  |  |  |  |  |  |  |  |  | 2001-05-01 00:00:00 | -3735499 | -3753054 |  | 3.82
11 |  |  |  |  |  |  |  |  |  | 2001-06-01 00:00:00 |  | -5025875 |  | 3.2
12 |  |  |  |  |  |  |  |  |  | 2001-07-01 00:00:00 | -4565965 | -4525416 |  | 2.77
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
 |  |  |  | 2001-09-30 00:00:00 |  |  | 446379
 |  |  |  | 2001-10-02 00:00:00
 | CBS Volume
 |  |  |  | 104042
Spreadsheet: 73f16172-a6c4-4173-b240-d28d716358b0
Sheet: Sheet1

Table 1--U.S. cotton supply and use estimates | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7
 |  |  |  |  | 2013/14
Item | 2012/13 |  | Feb. |  | Mar. |  | Apr.
 | Million acres
Upland:
Planted | 12.076 |  | 10.206 | 10.206 | 10.206 |  | 10.206
Harvested | 9.135 |  | 7.465 | 7.465 | 7.465 |  | 7.465
 | Pounds
Yield/harvested acre | 869 |  | 807 |  | 807 | 807 | 787
 | Million 480-lb. [NAME]
Beginning stocks | 3.081 |  | 3.705 | 3.705 | 3.705 |  | 3.705
Production | 16.535 |  | 12.551 | 12.551 | 12.551 |  | 12.234
Total supply   1/ | 19.622 |  | 16.261 | 16.261 | 16.261 |  | 15.944
[NAME] use | 3.478 |  | 3.58 | 3.58 | 3.58 |  | 3.58
Exports | 12.19 |  | 9.75 | 9.75 | 9.95 |  | 9.975
Total use | 15.668 |  | 13.33 | 13.33 | 13.53 |  | 13.555
Ending stocks  2/ | 3.705 |  | 2.934 | 2.934 | 2.734 |  | 2.412
 | Percent
Stocks-to-use ratio | 23.6 |  | 22 | 22 | 20.2 |  | 17.8
 | 1,000 acres
Extra-long staple:
Planted | 238.4 |  | 201 | 201 | 201 |  | 201
Harvested | 236.8 |  | 199.4 | 199.4 | 199.4 |  | 199.4
 | Pounds
Yield/harvested acre | 1581 |  | 1530 | 1530 | 1530 |  | 1524
 | 1,000 480-lb. [NAME]
Beginning stocks | 269 |  | 195 | 195 | 195 |  | 195
Production | 780 |  | 636 | 636 | 636 |  | 633
Total supply   1/ | 1053 |  | 836 | 836 | 836 |  | 833
[NAME] use | 22 |  | 20 | 20 | 20 |  | 20
Exports | 836 |  | 750 | 750 | 750 |  | 725
Total use | 858 |  | 770 | 770 | 770 |  | 745
Ending stocks  2/ | 195 |  | 66 | 66 | 66 |  | 88
 | Percent
Stocks-to-use ratio | 22.7 |  | 8.6 | 8.6 | 8.6 |  | 11.8
1/ Includes imports.  2/ Includes unaccounted.
Source: USDA, World Agricultural Outlook Board.
Last update: 4/11/14.
Spreadsheet: 26a0b973-a499-48fd-99c6-414875537bb5
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11
 | Time Series Workbook
 | 5671.0 Lending Finance, Australia
 | TABLE 36. LEASE FINANCE COMMITMENTS, By Purpose: State (TAS), Original (Number, $000)
Related Information: | Summary Publication | Explanatory Notes | Inquiries
 | Glossary
Data Item Description |  |  | Series Type | Series ID | Series Start | Series End | No. Obs. | Unit | Data Type | [NAME]. | Collection Month
1 . . . [NAME] ; |  |  | Original | A2413895X | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
1.1 . . . . . New cars and station wagons ; |  |  | Original | A2413896A | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
. . . . . . . . [New cars and station wagons (no.)] ; |  |  | Original | A2413897C | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | Number | FLOW | Month | 1
1.2 . . . . . Used cars and station wagons ; |  |  | Original | A2413898F | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
. . . . . . . . [Used cars and station wagons (no.)] ; |  |  | Original | A2413899J | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | Number | FLOW | Month | 1
1.3 . . . . . Other motor vehicles  ; |  |  | Original | A2413900F | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
1.3.1a . . . . . . - new trucks ; |  |  | Original | A2413901J | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
. . . . . . . . . . . . [new trucks (no.)] ; |  |  | Original | A2413902K | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | Number | FLOW | Month | 1
1.3.3 a. . . . . . - used trucks ; |  |  | Original | A2413903L | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
. . . . . . . . . . . . [used trucks (no.)] ; |  |  | Original | A2413904R | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | Number | FLOW | Month | 1
1.3.5 . . . . . . . - trailers, buses, coaches, other MVs ; |  |  | Original | A2413905T | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
2 . . . Other Transport Equipment ; |  |  | Original | A2413906V | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
3 . . . Agricultural, Construction & Manufacturing Equipment ; |  |  | Original | A2413907W | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
4 . . . Office Equipment ; |  |  | Original | A2413908X | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
5 . . . Other ; |  |  | Original | A2413909A | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
TOTAL LEASE FINANCE ; |  |  | Original | A2413910K | 1985-01-01 00:00:00 | 2009-02-01 00:00:00 | 290 | $'000 | FLOW | Month | 1
© Commonwealth of Australia  2009
Spreadsheet: 163758d1340444251-help-matching-data-in-sheet1-based-on-data-on-sheet2-sample-pphg2-oeldere2-
Sheet: Sheet1

ENROLLMENT_CODE | MEMBER | RESORT | DEPARTURE_DATE | NUMBER_NIGHTS | TOTAL_REVENUE | month | year
PRSIN | 1 | PPBKK | 2010-09-02 00:00:00 | 11 | 3289.78 | 9 | 2010
PPBKK | 2 | PPBKK | 2010-09-01 00:00:00 | 5 | 2637.8 | 9 | 2010
PPBKK | 3 | PPBKK | 2010-09-01 00:00:00 | 5 | 807.62 | 9 | 2010 |  | Count year | Kolomlabels
PPBKK | 4 | PPBKK | 2010-09-01 00:00:00 | 3 | 1762.44 | 9 | 2010 |  | Rijlabels | 2010 | 2011 | 2012 | Eindtotaal
PPBKK | 5 | PPBKK | 2010-09-01 00:00:00 | 3 | 1882.17 | 9 | 2010 |  | 1 | 2 | 2 | 2 | 6
PPBKK | 3 | PPBKK | 2010-09-21 00:00:00 | 3 | 1159.75 | 9 | 2010 |  | 2 | 2 | 1 | 2 | 5
PPBKK | 2 | PPBKK | 2010-09-26 00:00:00 | 8 | 1399.12 | 9 | 2010 |  | 3 | 3 | 1 |  | 4
PPBKK | 1 | PPBKK | 2010-09-22 00:00:00 | 4 | 1901.86 | 9 | 2010 |  | 4 | 2 | 1 | 1 | 4
PPBKK | 3 | PPBKK | 2010-09-20 00:00:00 | 2 | 350.54 | 9 | 2010 |  | 5 | 1 | 2 | 1 | 4
PPBKK | 4 | PPBKK | 2010-09-19 00:00:00 | 1 | 0 | 9 | 2010 |  | Eindtotaal | 10 | 7 | 6 | 23
PRSYP | 1 | PRSYP | 2011-07-14 00:00:00 | 3 | 780.69 | 7 | 2011
PRSYP | 5 | PRSYP | 2011-07-13 00:00:00 | 1 | 234.89 | 7 | 2011
SYDSEPA | 5 | PRSYP | 2011-07-14 00:00:00 | 2 | 529.56 | 7 | 2011
MI | 4 | PRSYP | 2011-07-15 00:00:00 | 3 | 961.55 | 7 | 2011
PRSYP | 1 | PRSYP | 2011-07-15 00:00:00 | 3 | 798.47 | 7 | 2011
PRSYP | 2 | PRSYP | 2011-07-15 00:00:00 | 3 | 899.49 | 7 | 2011
PRSYP | 3 | PRSYP | 2011-07-14 00:00:00 | 2 | 814.55 | 7 | 2011
PRSYP | 5 | PRSYP | 2012-05-31 00:00:00 | 1 | 323.18 | 5 | 2012
PRSYP | 1 | PRSYP | 2012-05-31 00:00:00 | 1 | 74.34 | 5 | 2012
PRSYP | 2 | PRSYP | 2012-05-31 00:00:00 | 1 | 317.96 | 5 | 2012
PRSYP | 2 | PRSYP | 2012-05-31 00:00:00 | 1 | 279 | 5 | 2012
PRSYP | 1 | PRSYP | 2012-05-31 00:00:00 | 1 | 301.92 | 5 | 2012
PRSYP | 4 | PRSYP | 2012-05-31 00:00:00 | 0 | -5.62 | 5 | 2012
Spreadsheet: 13325b50-5636-43a1-8ca4-17236afa2eca
Sheet: 312 Dallas County Proposed

DeSoto Senior Activity Center
 |  |  | Thursday | Friday
 |  |  | 2012-11-01 00:00:00 | 2012-11-02 00:00:00
 |  |  | Turkey Ham and White Beans | Confetti Chicken Patty
 |  |  | Okra and Tomatoes | [NAME]
 |  |  | Cabbage | [NAME]
 |  |  | Cornbread | Wheat Bread
 |  |  | Fresh Banana | [NAME] with Fruit
 |  |  | Milk | Milk
 |  |  | Margarine | Margarine
Monday | Tuesday | Wednesday | Thursday | Friday
2012-11-05 00:00:00 | 2012-11-06 00:00:00 | 2012-11-07 00:00:00 | 2012-11-08 00:00:00 | 2012-11-09 00:00:00
Country Fried Steak | [NAME] | Turkey Noodle Casserole | Hamburger Patty
Country Gravy | Lettuce and [NAME] | [NAME] | Lettuce/Onions/Pickles | Box
Whipped Potatoes | Pinto Beans | Summer Vegetables | Oven Roasted Potatoes | Lunch
Mixed Vegetables | [NAME] | Dinner Roll | Hamburger Bun
Wheat Bread | [NAME] | [NAME] with Fruit | Apple Crisp | 2% Milk
Fresh Orange | Milk | Milk | Milk
Milk | Taco Sauce | Margarine | Mustard
Margarine |  |  | Catsup
Monday | Tuesday | Wednesday | Thursday | Friday
2012-11-12 00:00:00 | 2012-11-13 00:00:00 | 2012-11-14 00:00:00 | 2012-11-15 00:00:00 | 2012-11-16 00:00:00
Grilled Pork Patty | [NAME] | Birthday Meal |  | Thanksgiving Meal
Brown Gravy | [NAME] | Meatballs with Gravy | Box | [NAME] with Gravy
[NAME] | Broccoli | Rotini Noodles | Lunch | Cornbread Dressing
Spring Vegetables | Dinner Roll | Green Beans with Onions |  | Cut Yams
Wheat Bread | [NAME] | Texas Bread | 2% Milk | Dinner Roll
Peaches and Pineapple | Milk | Birthday Cake with Frosting |  | Pecan Pie
Milk | Margarine | Ice Cream |  | Milk
Margarine | Italian Salad Dressing | Milk |  | Margarine
 |  | Margarine |  | [NAME]
Monday | Tuesday | Wednesday | Thursday | Friday
2012-11-19 00:00:00 | 2012-11-20 00:00:00 | 2012-11-21 00:00:00 | 2012-11-22 00:00:00 | 2012-11-23 00:00:00
[NAME] | Beef with Vegetable Gravy | Chopped [NAME]
[NAME] | Delmonico Potatoes | Ranch Beans | Closed for Holiday | Closed for Holiday
Peas and Carrots | Green Beans with Onions | Potato Salad
Wheat Bread | Wheat Bread | Hamburger Bun
Fresh Orange | [NAME] with Fruit | Sliced Peaches
Milk | Milk | Milk
Margarine | Margarine
Monday | Tuesday | Wednesday | Thursday | Friday
2012-11-26 00:00:00 | 2012-11-27 00:00:00 | 2012-11-28 00:00:00 | 2012-11-29 00:00:00 | 2012-11-30 00:00:00
Meatloaf | Lemon Pepper Chicken Strips | Glazed Turkey Ham | [NAME]
Brown Gravy | Macaroni and Cheese | Black-Eyed Peas | Lettuce and [NAME] | Box
Whipped Potatoes | Green Beans | Cabbage | [NAME] | Lunch
Broccoli | Wheat Bread | Cornbread | Corn Chips
Wheat Bread | [NAME] Pudding | Fresh Banana | Spiced Apples | 2% Milk
Fresh Apple | Milk | Milk | Milk
Milk | Margarine | Margarine
Margarine
Activities and services at this Center are equally accessible to all persons who are age 50 and over regardless of race, color, national origin, religious affiliation, handicap or impairment.  A donation of $1.00 is suggested for meal participants 60+ and their spouse otherwise the cost is $6.00 per meal.  Meals must be ordered by 11 a.m., two days in advance by calling [PHONE].
Spreadsheet: kate_symes__18388__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]
 | 2000-12-26 00:00:00 |  | 275 | 64 | 203.1 | 232
 | 2000-12-25 00:00:00 |  | 265 | 0 | 210 | 200 | 265 | 0 | 195 | 0
 | 2000-12-24 00:00:00 |  | 265 | 0 | 210 | 200 | 265 | 0 | 195 | 0
 | 2000-12-23 00:00:00 |  | 291.55 | 464 | 217.19 | 512 | 285 | 0 | 215 | 0
 | 2000-12-22 00:00:00 |  | 291.55 | 464 | 217.19 | 512 | 299 | 25 | 215 | 0
 | 2000-12-21 00:00:00 |  | 291.55 | 464 | 216.99 | 512 | 189.32 | 2060 | 171.06 | 292
 | 2000-12-20 00:00:00 |  | 275 | 0 | 212.86 | 280 | 214.57 | 1110 | 161.24 | 218
 | 2000-12-19 00:00:00 |  | 265.68 | 1180 | 201.43 | 280 | 194.39 | 1310 | 178.74 | 855
 | 2000-12-18 00:00:00 |  | 236.9 | 1680 | 190.62 | 960 | 223.03 | 852 | 172.62 | 525
 | 2000-12-17 00:00:00 |  | 215 | 800 | 200 | 200 | 173.03 | 1450 | 148.06 | 1255
 | 2000-12-16 00:00:00 |  | 275 | 480 | 210 | 400 | 183.11 | 2287 | 181.95 | 535
 | 2000-12-15 00:00:00 |  | 275 | 480 | 210 | 400 | 187.75 | 2655 | 153.05 | 1714
 | 2000-12-14 00:00:00 |  | 327.14 | 560 | 226 | 600 | 186.36 | 2035 | 170.6 | 1669
 | 2000-12-13 00:00:00 |  | 497.86 | 448 | 237.79 | 704 | 287.91 | 1278 | 165.71 | 1791
 | 2000-12-12 00:00:00 |  | 342.11 | 1328 | 239.28 | 1064 | 334.23 | 1940 | 165.94 | 1277
 | 2000-12-11 00:00:00 |  | 447.65 | 544 | 245.19 | 832 | 244.01 | 1470 | 147.46 | 1240
 | 2000-12-10 00:00:00 |  | 297.1 | 992 | 244.42 | 1504 | 200.84 | 712 | 127.41 | 600
 | 2000-12-09 00:00:00 |  | 315.42 | 2304 | 213.76 | 1976 | 187.04 | 810 | 148.98 | 1225
 | 2000-12-08 00:00:00 |  | 315.42 | 2304 | 213.76 | 1976 | 287.06 | 1430 | 175 | 390
 | 2000-12-07 00:00:00 |  | 312.11 | 2080 | 205.86 | 2776 | 246.51 | 172 | 138.05 | 519
 | 2000-12-06 00:00:00 |  | 267.18 | 2128 | 177.11 | 1344 | 260.08 | 529 | 151.35 | 911
 | 2000-12-05 00:00:00 |  | 237.02 | 2848 | 119.16 | 904 | 274.6 | 1057 | 172.84 | 1728
 | 2000-12-04 00:00:00 |  | 200.19 | 2080 | 131 | 800 | 227.66 | 1683 | 126.49 | 1488
 | 2000-12-03 00:00:00 |  | 150 | 800 | 118.5 | 0 | 127.99 | 2955 | 109 | 2055
 | 2000-12-02 00:00:00 |  | 148.68 | 1520 | 87.73 | 880 | 123.67 | 845 | 109.6 | 1885
 | 2000-12-01 00:00:00 |  | 148.68 | 1520 | 85 | 480 | 108.93 | 224 | 112.09 | 308
 | 2000-11-30 00:00:00 |  | 180 | 1280 | 85 | 0 | 123.62 | 2347 | 99.02 | 868
 | 2000-11-29 00:00:00 |  | 181.32 | 1520 | 120 | 200 | 136.18 | 765 | 118.06 | 134
 | 2000-11-28 00:00:00 |  | 130 | 240 | 82.5 | 0 | 117.7 | 755 | 108.98 | 215
 | 2000-11-27 00:00:00 |  | 155.42 | 1520 | 95 | 160 | 135.62 | 325 | 83.55 | 1118
 | 2000-11-26 00:00:00 |  | 140 | 240 | 87.5 | 0 | 112.97 | 2230 | 79.79 | 1068
Spreadsheet: 53027d1252942923-holding-columns-in-vlookup-test2
Sheet: Sheet1

 | Time | Space | [NAME] |  |  | Lookup | HLOOKUP
1 | A | A | A |  | Time | 5 | E
2 | B | C | C |  |  | 4 | D
3 | C | D | D |  |  | 1 | A
4 | D | E | C |  |  | 2 | B
5 | E | E | D |  |  | 3 | C
Spreadsheet: 02e8bbd2-5ae8-4681-b478-fb21d41ec131
Sheet: Sheet1

Project Budget: Total Development Costs
Address: | xxx Street
Description: | Rehab of 1 unit housing for sale/ownership
ACQUISITION COSTS
Purchase Price | 0 | Use price from HRA listing
Closing Costs - Acquisition | 0
Total Acquisition Costs
CONSTRUCTION COSTS
Hard Construction Costs | 0 | Contract Amount
Contingency | 0 | 15% rehab; 5% new construction
Total Construction Costs
SOFT COSTS
Scope/Specs Preparation | 0
Legal Work | 0
Radon/Abestos/Lead Tests | 0
Real Estate Commission Fee-6%
Soil Tests | 0
Survey | 0
Marketing/Staging | 0
[NAME]'s Closing Costs | 0
After [NAME] | 0
Holding Costs (maintenance, utilities) | 0 | not eligible to include in TDC when determining NSP sale price
Property Insurance | 0
Total Soft Costs
Developer’s Fee |  | 10% of Total Construction & Soft Costs
TOTAL DEVELOPMENT COSTS |  | Acquisition, Construction Costs, Soft Costs, and Developer Fee
NSP eligible TDC |  | TDC less holding costs: for purpose of determining sale price
Sale Price | 0 | Appraised value of home or NSP eligible TDC, whichever is less
Projected Value Gap |  | Total Development Costs less Sale Price
Permanent Financing
First Mortgage | 0 | [NAME]'s first mortgage
NSP Affordability Assistance* | 0 | $2,500 if above 80% AMI; $5,000 if less than 80% AMI (only on homes with NSP financing)
HRA Value Gap Assistance | 0
Other Source | 0
Other Source | 0
Other Source | 0
Total
Interim Financing
Equity | 0
Construction Loan | 0
NSP Value Gap Assistance | 0
Other Source | 0
Other Source | 0
Other Source | 0
Total