tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: mary_fischer__25611__32E-2001
Sheet: E21.XLS  

ENRON CORP AND CONSOLIDATED SUBSIDIARIES
COMPANY # 032E
COMPANY NAME    Enron Building Services, Invest Co
LEASE EXPENSE & FUTURE LEASE COMMITMENTS
FOR THE 6 MONTHS ENDED 6-30-2001
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | E-21
PREPARED BY:[NAME]
EXTENSION:[PHONE]
+++++INCLUDE all rentals (building, equipment, etc.) regardless of whether it is charged to "rent expense".
+++++EXCLUDE rent allocations from Corporate or other subsidiaries.
Lease Description |  |  |  | Year to Date |  |  |  |  |  | FUTURE LEASE COMMITMENT ( net of sublease , if applicable) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Residual
Property Leased, Term, Lessor |  | *(C) |  | Gross |  | Less: |  | Net Rental |  | 1 Year Ended |  |  |  |  |  |  |  |  |  | 5 Years Ended |  |  |  |  |  | Total Remaining |  | Total |  | Value
*Indicate Capital (C) or Operating (O) Lease |  | or (O) |  | Rentals |  | Subrentals |  | Expense |  | 12-31-2002 |  | 12-31-2003 |  | 12-31-2004 |  | 12-31-2005 |  | 12-31-2006 |  | 12-31-2011 |  | 12-31-2016 |  | 12-31-2021 |  | after 12-31-2021 |  | Commitment |  | Guarantee
Individually list leases w/ an annual rent expense over $1 million.
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 | >OVER $1 million per year (TOTAL)
Other Leases under $1 million per year |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 |  |  |  | 0 |  | 0 |  |  |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0 |  | 0
 | <UNDER $1 million per year (TOTAL) |  |  | 1488
 |  | Totals
 |  | * (MUST TIE TO CORP HYPERION LINE 5380) |  | *
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | E-21
Spreadsheet: 17b512c6-3465-4b83-a28e-9efa05b7f254
Sheet: Sheet1

Unnamed: 0 | HEOA - Title II 2011 - 2012 Academic Year | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6
Institution Name | ST MARY-OF-THE-WOODS COLLEGE
Institution Code | 1704
State | Indiana
 |  |  |  |  | 2013-03-30 00:00:00
 |  |  |  | Statewide
Group | Number  Taking  Assessment1 | Number Passing Assessment2 | Institutional Pass Rate | Number  Taking  Assessment1 | Number Passing Assessment2 | Statewide  Pass Rate
All program completers, 2011-12 | 13 | 13 | 1 | 685 | 671 | 0.98
All program completers, 2010-11 | 33 | 33 | 1 | 878 | 859 | 0.98
All program completers, 2009-10 | 49 | 47 | 0.96 | 970 | 953 | 0.98
1 Number of completers taking one or more assessments within their area of specialization.
2 Number who passed all assessments taken within their area of specialization.
Spreadsheet: 817669d1676386290-extract-multiple-words-from-text-string-example1
Sheet: Sheet1

 |  |  | Required
 | OVERALL GROSS WINNER (Stroke) |  | 36 Gross Stroke
 | OVERALL NETT WINNER (Stroke) |  | 36 [NAME]
 | OVERALL GROSS RUNNER-UP (Stroke) |  | 36 Gross Stroke
 | OVERALL NETT RUNNER-UP (Stroke) |  | 36 [NAME]
 | OVERALL NETT 3RD (Stroke) |  | 36 [NAME]
 | OVERALL GROSS 3RD (Stroke) |  | 36 Gross Stroke
 | SENIOR GROSS WINNER (Stroke) |  | 36 Gross Stroke
 | SENIOR NETT WINNER (Stroke) |  | 36 [NAME]
 | OVERALL NETT 4TH (Stroke) |  | 36 [NAME]
 | OVERALL GROSS 4TH (Stroke) |  | 36 Gross Stroke
 | TUESDAY NETT WINNER (Stroke) |  | [NAME]
 | MONDAY NETT WINNER (Stroke) |  | Mon Nett Stroke
 | OVERALL NETT WINNER (Sford) |  | 36 [NAME]
 | OVERALL NETT RUNNER-UP (Sford) |  | 36 [NAME]
 | OVERALL NETT 3RD (Sford) |  | 36 [NAME]
 | OVERALL NETT 4TH (Sford) |  | 36 [NAME]
 | OVERALL GROSS WINNER (Sford) |  | 36 Gross Sford
 | OVERALL NETT 5TH (Sford) |  | 36 [NAME]
 | OVERALL NETT 6TH (Sford) |  | 36 [NAME]
 | SENIOR GROSS WINNER (Sford) |  | 36 Gross Sford
 | SENIOR NETT WINNER (Sford) |  | 36 [NAME]
 | OVERALL GROSS RUNNER-UP (Sford) |  | 36 Gross Sford
 | TUESDAY NETT WINNER (Sford) |  | [NAME]
 | MONDAY NETT WINNER (Sford) |  | [NAME]
Spreadsheet: 732721d1621183302-expected-output-based-on-3-dropdowns-sample-workbook-with-multiple-criteria
Sheet: Status

 |  |  |  |  |  |  |  |  |  |  |  |  | AU Filter |  |  | Ownership Filter |  |  | Status Filter
 |  |  |  | [NAME] |  | 1st Drop Down |  |  |  |  |  |  | All |  |  | ALL |  | ALL
 |  |  |  |  |  |  |  |  |  |  |  |  |  | All |  |  | ALL |  | ALL
 |  |  |  | Ownership |  | 2nd Drop Down |  |  |  |  |  |  |  | 0215647 |  |  | ABC |  | RNR
 |  |  |  |  |  |  |  |  |  |  |  |  |  | 0213189 |  |  | DEF |  | Complete
 |  |  |  | Status |  | 3rd Drop Down |  |  |  |  |  |  |  |  |  |  | GHI |  | WNS
EXPECTED OUTCOME |  | Unique Names | Unique Names | Count | Count
 |  | Ownership | Reconciler | Status | Approved | Grand Total
Spreadsheet: louise_kitchen__23955__SepYTD Orig w notes sf
Sheet: ECR

Energy Capital Resources
By Team
Originator |  | Commodity |  | Team |  | Total |  | %Total
Quick |  | Gas |  | ECR |  | 475743
Prevatt |  | Gas |  | ECR |  | 56213
Thompson |  | Gas |  | ECR |  | 28200
Total
Spreadsheet: 124099d1318098392-calculate-hi-points-points
Sheet: Scoring

All Breed Yearling In Hand Trail |  |  |  |  | [NAME] |  |  |  |  | All Breed Walk Trot Trail |  |  |  |  | All Breed Youth Trail 13-U
 |  | Back # |  |  |  |  | Back # |  |  |  |  | Back # |  |  |  |  | Back #
Judge A Saturday | 1st |  |  |  | Judge A Saturday | 1st |  |  |  | Judge A Saturday | 1st |  |  |  | Judge A Saturday | 1st
 | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd
 | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd
 | 4th |  |  |  |  | 4th |  |  |  |  | 4th |  |  |  |  | 4th
 | 5th |  |  |  |  | 5th |  |  |  |  | 5th |  |  |  |  | 5th
 | 6th |  |  |  |  | 6th |  |  |  |  | 6th |  |  |  |  | 6th
Judge B Saturday | 1st |  |  |  | Judge B Saturday | 1st |  |  |  | Judge B Saturday | 1st |  |  |  | Judge B Saturday | 1st
 | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd
 | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd
 | 4th |  |  |  |  | 4th |  |  |  |  | 4th |  |  |  |  | 4th
 | 5th |  |  |  |  | 5th |  |  |  |  | 5th |  |  |  |  | 5th
 | 6th |  |  |  |  | 6th |  |  |  |  | 6th |  |  |  |  | 6th
Judge A Sunday | 1st |  |  |  | Judge A Sunday | 1st |  |  |  | Judge A Sunday | 1st |  |  |  | Judge A Sunday | 1st
 | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd
 | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd
 | 4th |  |  |  |  | 4th |  |  |  |  | 4th |  |  |  |  | 4th
 | 5th |  |  |  |  | 5th |  |  |  |  | 5th |  |  |  |  | 5th
 | 6th |  |  |  |  | 6th |  |  |  |  | 6th |  |  |  |  | 6th
Judge B Sunday | 1st |  |  |  | Judge B Sunday | 1st |  |  |  | Judge B Sunday | 1st |  |  |  | Judge B Sunday | 1st
 | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd |  |  |  |  | 2nd
 | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd |  |  |  |  | 3rd
 | 4th |  |  |  |  | 4th |  |  |  |  | 4th |  |  |  |  | 4th
 | 5th |  |  |  |  | 5th |  |  |  |  | 5th |  |  |  |  | 5th
 | 6th |  |  |  |  | 6th |  |  |  |  | 6th |  |  |  |  | 6th
I would like to start out with this at the beginning of the day. As the horses are shown and placed I would like to insert the back number into the back numbers column and have the points calculated and entered onto the Summary page. Points are calculated as follows-if there are six or more horses in the class then first place gets six points, 2nd place gets five, 3rd place gets four, 4th place gets three, 5th gets two and 6th gets one. And if,  for example, there on only four in the class then 1st get four, 2nd three, 3rd two and 4th.  If a number could be pulled out of the Back Number Database so that Horse/Owner and Exhibitor is displayed on the summary page it would be great also. There are a hundred classes I would like to calculate like this.
Spreadsheet: 76618d1277159218-solved-with-sumif-do-i-use-hlookup-and-vlookup-examplefile
Sheet: Month 2

date | category | description | cost
2010-01-01 00:00:00 | winkin | this | 20
2010-01-01 00:00:00 | blinkin | not | 15
2010-01-22 00:00:00 | nod | not | 20
2010-01-01 00:00:00 | winkin | this | 60
2010-01-01 00:00:00 | blinkin | not | 15
2010-01-22 00:00:00 | nod | not | 20
2010-01-01 00:00:00 | winkin | this | 2
Spreadsheet: acc39e1d-2806-4f65-bb20-c84d1af89679
Sheet: 10c

Product | AUD** | CAD | CHF | DKK | KRW | NOK | NZD | SEK | ZAR | TOTAL
Basis*
FRA
IRS- [NAME]
OIS
VNS
Zero Coupon
TOTAL | N/A*** | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A
Estimated net notional amount outstanding, July 26 weekly snapshot, by product type and major currency (millions of USD), cleared swaps only, all participant types and tenors.
Total(s) may be less than total shown for this asset class in the All Swaps reports and/or other CFTC Swaps Report tables if products were excluded from this table that (a) presented disclosure risk or (b) did not belong in the categories shown. See Explanatory Notes for more detail.
*See Data Dictionary for product descriptions.
**See Explanatory Notes for currency descriptions.
***N/A indicates that data are not currently available.
The Commission requests feedback on the format and content of this CFTC Swaps Report table. Submit comments to [EMAIL].
Spreadsheet: c5a0dee4-d2af-4219-8427-8ad73b75aad7
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
TIS | Test | TIS | Titanium, Serum | Titanium, S | Inductively Coupled Plasma-Optical Emission Spectrometry (ICP-OES) |  |  |  | 2 | mL | Collection Container/Tube: Plain, royal blue-top Monoject trace element blood collection tube-product #8881-307006 (Supply T184) Submission Container/Tube: 7-mL Mayo metal-free, screw-capped, polypropylene vial (Supply T173) [NAME]: 1.2 mL Collection Instructions:  1. Allow specimen to clot for 30 minutes; then centrifuge the specimen to separate serum from the cellular fraction. 2. Remove the stopper. Carefully pour specimen into a 7-mL Mayo metal-free, screw-capped, polypropylene vial, avoiding transfer of the cellular components of blood. Do not insert a pipet into the serum to accomplish transfer, and do not ream the specimen with a wooden stick to assist with serum transfer. 3. See Metals Analysis-Collection and Transport in Special Instructions for complete instructions. Additional Information: High concentrations of gadolinium and iodine are known to interfere with most metals tests. If either gadolinium- or iodine-containing contrast media has been administered, a specimen should not be collected for 96 hours. | 0.8 mL | Hemolysis	Mild OK; Gross OK Thawing	Warm OK; Cold OK Lipemia	OK Icterus	Mild OK; Gross reject Other	NA | 0-1 ng/mL | Thursday; 5 p.m. | Same day/1 day | 7 days | 1 | 83789 |  |  |  |  | Rochester
TIS | [NAME] | SERUM | Serum |  |  |  | Refrigerated | 10 days
TIS | Result | 89367 | Titanium, S | Titanium, S | Numeric |  |  |  |  | ng/mL |  |  |  |  |  |  |  |  |  | In Process
Spreadsheet: 131050d1322705274-automatic-data-insertion-my-examplecalc
Sheet: Daily portions

 | Measurement |  |  |  | Calories | Protein | Carbohydrate | Carbs as Sugars | Fat | Fats as Saturates | Fibre | mono-unsaturates | polyunsaturates | Salt | Salt as Sodium
Special Drink | 250 |  |  |  | 250 | 14 | 35 | 31 | 2.5 | 0.4 | 4 | 0 | 0 | 0 | 0.24
Special Drink | 125 |  |  |  | 125 | 7 | 17.5 | 15.5 | 1.25 | 0.2 | 2 | 0 | 0 | 0 | 0.12
GDA | 250 |  |  |  | 250 | 5.5 | 30 | 12 | 9.5 | 30 | 2.4 | 0 | 0 | 0.24 | 0.6
Special Drink | 250 |  |  |  | 250 | 14 | 35 | 31 | 2.5 | 0.4 | 4 | 0 | 0 | 0 | 0.24
Milk | 50 |  |  |  | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A | #N/A
Potatoes Mashed | 200 |  |  |  | 200 | 3.654822335025381 | 26.90355329949238 | 101.5228426395939 | 8.223350253807107 | 0 | 3.045685279187818 | 0 | 0 | 20.30456852791878 | 101.5228426395939
Special Drink | 250 |  | (2) |  | 250 | 14 | 35 | 31 | 2.5 | 0.4 | 4 | 0 | 0 | 0 | 0.24
Special Drink | 100 |  | (3) |  | 100 | 5.600000000000001 | 14 | 12.4 | 1 | 0.16 | 1.6 | 0 | 0 | 0 | 0.09599999999999999
Potatoes Mashed | 200 |  |  |  | 197 | 3.6 | 26.5 |  | 8.1 |  | 3
GDA | 250 |  |  |  | 2500 | 55 | 300 | 120 | 95 | 300 | 24 |  |  | 2.4 | 6
Milk | 200 |  |  |  | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400
 | Row 2 - OK
 | Row 3 - OK
 | Row 4 - Value is 10% for some reason.
 | Row 7 - OK
 | Row 9 - Calculated values not correct
 | Row 8 -  I added an item to sheet 1 'Foods'. This is added to drop down list in column A, but returns error in cells.
 | Note: Rows 21 to 25 are copies of items on sheet 1 just for easy reference to compare values as they should appear in calculated rows.
Spreadsheet: 103177d1300977085-vlookup-based-on-date-example
Sheet: Application Dates

 |  | 2011
 |  | 2011-01-01 00:00:00 | 2011-02-01 00:00:00 | 2011-03-01 00:00:00 | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec
Project No. | Project Name
1 | Project | 21 | 18 | 21 | 20 | 21 | 20 | 21 | 21 | 20 | 21 | 20 | 18
Spreadsheet: michelle_lokay__26792__imball0203
Sheet: KN_Westar

 |  |  |  |  |  |  |  |  |  |  |  |  |  | Contract 8289 |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Contract  21579
[NAME] | 12353 | WestarCarson | 500168 | Westar Ward |  | 10187-01 | 9089-01 | 10522
 | Measured | Scheduled | Measured | Scheduled |  |  | Del | recpt
1 |  |  | -29075 | -24972
2 |  |  | -26944 | -25347
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
index
2002-02-28 00:00:00 |  |  |  |  | 315184.86
2002-03-02 00:00:00
CBS Volume
 |  |  | -43776
Spreadsheet: 21040106-c4e7-48cf-b77f-fb49b840af27
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | TIB-The Independent BankersBank | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | .25 cost to Price to Waive Escrows | Unnamed: 7
 |  | 350 [NAME]., [NAME] |  |  |  | LTV must be 80% or less to qualify.
 |  | [PHONE] Toll Free//[PHONE] fax
 |  | Rate Sheet Effective: |  |  | 2011-04-29 09:06:37.810000
Product: Conv-Conforming Fixed Rate 30 Year |  |  |  |  |  | Loan Level Price Adjustment
Rate | 15 Day | 30 Day | 45 Day | 60 Day |  | Price adjustments are cumulative
5 | 101.972 | 101.722 | 101.597 | 101.222 |  | and are added to price quote
4.875 | 101.473 | 101.223 | 101.098 | 100.723
4.75 | 100.48 | 100.23 | 100.105 | 99.73 |  | Note: | Refer To Price [NAME]
4.625 | 99.429 | 99.179 | 99.054 | 98.679 |  |  | For all Price Adjs
4.5 | 98.932 | 98.682 | 98.557
 |  |  |  |  |  | NEW!!!!!
 |  |  |  |  |  | Please note availability of
 |  |  |  |  |  | Servicing Retained Product for
 |  |  |  |  |  | Conventional Loans Only.
 |  |  |  |  |  | A .25 adjustment to SRP
 |  |  |  |  |  | Will apply.
 |  |  |  |  |  | NEW!!!!
 |  |  |  |  |  | Improved 15 day price for
 |  |  |  |  |  | Conventional Product
Product: Conv-Conforming Fixed Rate 15 Year
Rate | 15 Day | 30 Day | 45 Day | 60 Day
4.25 | 101.632 | 101.382 | 101.257 | 100.882
4.125 | 100.682 | 100.432 | 100.307 | 99.932
4 | 100.321 | 100.071 | 99.946 | 99.571
3.875 | 99.913 | 99.663 | 99.538 | 99.163
3.75 | 99.358 | 99.108 | 98.983
 |  |  |  |  |  | Minimum loan amount:
 |  |  |  |  |  | TIB does not have a minimum loan
 |  |  |  |  |  | loan amount, however a 1.00% price
 |  |  |  |  |  | discount will apply to loan amounts
 |  |  |  |  |  | less than $39,999.00
 |  |  |  |  |  | 2010 Conforming Loan Limits
 |  |  |  |  |  | 1 Unit-$417,000
 |  |  |  |  |  | 2 Unit-$533,850
 |  |  |  |  |  | 3 Unit-$645,300
 |  |  |  |  |  | 4 Unit-$801,950
A SERVICE RELEASE PREMIUM WILL BE PAID IN [NAME] WITH THE ATTACHED SCHEDULE.
 |  | TIB-The Independent BankersBank
 |  | 350 [NAME]., [NAME]
 |  | [PHONE] Toll Free//[PHONE] fax
 |  | Rate Sheet Effective:
 |  |  |  |  |  | Loan Level Price Adjustment
Rate | 15 Day | 30 Day | 45 Day |  |  | Price adjustments are cumulative
 |  |  |  |  |  | & adj. Made to the price quote
EXPIRATION DATES:
15 DAY | 2011-05-13 09:06:37.810000
30 DAY | 2011-05-28 09:06:37.810000
45 DAY | 2011-06-12 09:06:37.810000
60 DAY | 2011-06-27 09:06:37.810000
90 DAY | 2011-07-27 09:06:37.810000
A SERVICE RELEASE PREMIUM WILL BE PAID IN [NAME] WITH THE ATTACHED SCHEDULE.
Spreadsheet: 41250d1239739584-updating-dates-on-separate-tabs-based-on-date-in-first-tab-form-booking-sheets-all-1
Sheet: DATA

TOUR | RETAIL AD | RETAIL CH | RESELLER AD | RESELLER CH | ?? | ??
Boeing Tour - AM | 55 | 45 | 44 | 36 | 0 | 0
Boeing Tour - PM | 55 | 45 | 44 | 36 | 0 | 0
City Tour - AM | 45 | 35 | 36 | 28 | 0 | 0
City Tour - PM | 45 | 35 | 36 | 28 | 0 | 0
Winery Tour | 65 | 45 | 52 | 36 | 0 | 0
Mt Rainier Tour | 87.12 | 50 | 69.69600000000001 | 40 | 0 | 0
Mt St Helens Tour | 109 | 87.12 | 87.2 | 69.69600000000001 | 0 | 0
Spreadsheet: kimberly_watson__20571__Fuel Hedge Cal 02 Strategy
Sheet: Fuel Cal 02

Target Prices as of August 6, 2001
Volume MMBtu/d | Target Hedge Price - Bullish Market   EP Permian Basis Adjusted Price | Target Hedge Price - Bearish Market   EP Permian Basis Adjusted Price | Hedge Transaction Date | Term of Hedge | Confirmed Hedged Price | Comments
5000 | 5.05 | 5.05 | 2002-01-12 00:00:00 | Cal 2002 | 5.05 | Hedge complete
5000 | 3.5 | 3.25 |  |  |  | As we evaluate the signals of the market place through technical analysis, we are watching the NYMEX prompt continuation price so that if prompt price close above $3.355, then we have a good chance to observe more bullish price scenarios.  If NYMEX prompt price close below $2.6150, then we have a greater chance of pushing into more bearish prices.  Therefore, the prices in blue represent target bullish prices (EP Permian Basis Adjusted) in which we feel comfortable in triggering.  The prices in red represent target bearish prices (EP Permian Basis Adjusted) that we would want to lock-in to protect against a more powerful decline in prices.  Currently, the most bearish NYMEX price estimate is $2.476 which translates to a most bearish Permian Basis Adjusted price of $2.366.
5000 | 3.65 | 3.25 |  |  |  | See comment above
5000 | open | open |  | monthly/seasonally |  | Due to the total amount of fuel overcollection estimated at 21,000 [NAME]/d, it is our recommendation to enter 2002 with this 5,000 [NAME]/d plus any other fuel identified during the year and lay out a monthly/seasonal strategy for hedging.  These target prices will be identified in Nov/Dec 2001.
Average price for 15,000 [NAME]/d | 4.067 | 3.85 |  |  |  | Cal 02 Perm Strip $3.389 (EP Permian)
Spreadsheet: 863500d1710954785-why-am-i-getting-value-as-the-answer-to-this-basic-math-problem-sample-workbook-37-aligw
Sheet: Sample

Release Date | Actual | Forecast | Differences | Surprise % | Previous
Jan. 31, 2024 | 0.055 | 0.055 |  |  | 0.055
Dec. 13, 2023 | 0.055 | 0.055 |  |  | 0.055
Nov. 01, 2023 | 0.055 | 5.50% |  |  | 0.055
Sep. 20, 2023 | 0.055 | 5.50% |  |  | 0.055
Jul. 26, 2023 | 0.055 | 5.50% |  |  | 0.0525
Jun. 14, 2023 | 0.0525 | 5.25% |  |  | 0.0525
2023-05-03 00:00:00 | 0.0525 | 5.25% |  |  | 0.05
Mar. 22, 2023 | 0.05 | 5.00% |  |  | 0.0475
Feb. 01, 2023 | 0.0475 | 4.75% |  |  | 0.045
Dec. 14, 2022 | 0.045 | 4.50% |  |  | 0.04
Nov. 02, 2022 | 0.04 | 4.00% |  |  | 0.0325
Sep. 21, 2022 | 0.0325 | 3.25% |  |  | 0.025
Jul. 27, 2022 | 0.025 | 2.50% |  |  | 0.0175
Jun. 15, 2022 | 0.0175 | 1.50% |  |  | 0.01
2022-05-04 00:00:00 | 0.01 | 1.00% |  |  | 0.005
Mar. 16, 2022 | 0.005 | 0.50% |  |  | 0.0025
Jan. 26, 2022 | 0.0025 | 0.25% |  |  | 0.0025
Dec. 15, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Nov. 03, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Sep. 22, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Jul. 28, 2021 | 0.0025 | 0.25% |  |  | 0.0025
[NAME] | 0.0025 | 0.25% |  |  | 0.0025
Apr. 28, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Mar. 17, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Jan. 27, 2021 | 0.0025 | 0.25% |  |  | 0.0025
Dec. 16, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Nov. 05, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Sep. 16, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Jul. 29, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Jun. 10, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Apr. 29, 2020 | 0.0025 | 0.25% |  |  | 0.0025
Mar. 15, 2020 | 0.0025 |  |  |  | 0.0125
Mar. 03, 2020 | 0.0125 |  |  |  | 0.0175
Jan. 29, 2020 | 0.0175 | 1.75% |  |  | 0.0175
Dec. 11, 2019 | 0.0175 | 1.75% |  |  | 0.0175
Oct. 30, 2019 | 0.0175 | 1.75% |  |  | 0.02
Sep. 18, 2019 | 0.02 | 2.00% |  |  | 0.0225
Jul. 31, 2019 | 0.0225 | 2.25% |  |  | 0.025
Jun. 19, 2019 | 0.025 | 2.50% |  |  | 0.025
2019-05-01 00:00:00 | 0.025 | 2.50% |  |  | 0.025
Mar. 20, 2019 | 0.025 | 2.50% |  |  | 0.025
Jan. 30, 2019 | 0.025 | 2.50% |  |  | 0.025
Dec. 19, 2018 | 0.025 | 2.50% |  |  | 0.0225
Nov. 08, 2018 | 0.0225 | 2.25% |  |  | 0.0225
Sep. 26, 2018 | 0.0225 | 2.25% |  |  | 0.02
Aug. 01, 2018 | 0.02 | 2.00% |  |  | 0.02
Jun. 13, 2018 | 0.02 | 2.00% |  |  | 0.0175
2018-05-02 00:00:00 | 0.0175 | 1.75% |  |  | 0.0175
Mar. 21, 2018 | 0.0175 | 1.75% |  |  | 0.015
Jan. 31, 2018 | 0.015 | 1.50% |  |  | 0.015
Dec. 13, 2017 | 0.015 | 1.50% |  |  | 0.0125
Nov. 01, 2017 | 0.0125 | 1.25% |  |  | 0.0125
Sep. 20, 2017 | 0.0125 | 1.25% |  |  | 0.0125
Jul. 26, 2017 | 0.0125 | 1.25% |  |  | 0.0125
Jun. 14, 2017 | 0.0125 | 1.25% |  |  | 0.01
2017-05-03 00:00:00 | 0.01 | 1.00% |  |  | 0.01
Mar. 15, 2017 | 0.01 | 1.00% |  |  | 0.0075
Feb. 01, 2017 | 0.0075 | 0.75% |  |  | 0.0075
Dec. 14, 2016 | 0.0075 | 0.75% |  |  | 0.005
Nov. 02, 2016 | 0.005 | 0.50% |  |  | 0.005
Sep. 21, 2016 | 0.005 | 0.50% |  |  | 0.005
Jul. 27, 2016 | 0.005 | 0.50% |  |  | 0.005