tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 844941d1696533188-formula-to-find-difference-in-two-columns-that-i-choose-using-references-for-each-column-sample-excel-expense-variance
Sheet: Sheet1

 | JAN 23 | FEB 23 | MAR 23 | APR 23 | MAY 23 | JUN 23 | JUL 23 | AUG 23 | SEP 23 | OCT 22 | NOV 22 | DEC 22 | DIFFERENCE
Month reference | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12
DIRECT LABOR - SERVICE | 6020.65 | 6109.97 | 6668.41 | 5956.82 | 7625.86 | 7432.38 | 6903.06 | 7067.3 | 8000
DIRECT LABOR - WAREHOUSE | 4073.74 | 4051.7 | 4773.74 | 4402.66 | 3984.64 | 2156.44 | 2394.48 | 2880.24 | 3000
NON-PRODUCTIVE PAY & P/R TAXES | 2724.3 | 1658.45 | 1545.74 | 1605.36 | 1888.68 | 1837.76 | 1321.49 | 1429.82 | 2000
Spreadsheet: 762120d1641401505-multiple-dynamic-rows-to-be-filter-based-criteria-on-another-sheet-demo_v01
Sheet: summary

Summary |  |  |  |  |  |  |  |  |  | Helper | Names
From | 2021-12-01 00:00:00 |  | Task Count
To | 2021-12-31 00:00:00 |  | Hours Worked
Name | Emma |  | Leave Count
DATE | NAME | SITE | PROJECT | TASK | HOURS WORKED | NOTES
Spreadsheet: 538942d1505903470-auto-populate-data-from-an-existing-sheet-auto-populate
Sheet: Answer Sheet

Division | A |  |  |  |  | B |  |  |  |  | C |  |  |  |  | D |  |  |  |  | E |  |  |  |  | F |  |  |  |  | G
Year | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17 | Apr'17 | May'17 | June'17 | July'17 | Aug'17
Apple
Orange
Spreadsheet: 0dece6ba-9cbb-4708-b791-ffc172b18493
Sheet: April

 | SUNDAY
 |  | 2014-03-31 00:00:00 | 2014-04-01 00:00:00 | 2014-04-02 00:00:00 | 2014-04-03 00:00:00 | 2014-04-04 00:00:00 | 2014-04-05 00:00:00
 |  | 2014-04-07 00:00:00 | 2014-04-08 00:00:00 | 2014-04-09 00:00:00 | 2014-04-10 00:00:00 | 2014-04-11 00:00:00 | 2014-04-12 00:00:00
 |  | 2014-04-14 00:00:00 | 2014-04-15 00:00:00 | 2014-04-16 00:00:00 | 2014-04-17 00:00:00 | 2014-04-18 00:00:00 | 2014-04-19 00:00:00
 |  | 2014-04-21 00:00:00 | 2014-04-22 00:00:00 | 2014-04-23 00:00:00 | 2014-04-24 00:00:00 | 2014-04-25 00:00:00 | 2014-04-26 00:00:00
 |  |  |  |  | Campus files to CO by noon | Delete Deadline 5pm
 |  | 2014-04-28 00:00:00 | 2014-04-29 00:00:00 | 2014-04-30 00:00:00 | 2014-05-01 00:00:00 | 2014-05-02 00:00:00 | 2014-05-03 00:00:00
 |  | ACH File to Treasury |  | Pay Day
 |  | 2014-05-05 00:00:00 | NOTES
Spreadsheet: 748602d1632237032-identify-top-10-values-in-range-based-on-multiple-conditions-sample
Sheet: Sheet1

 |  |  |  | Crooza | Crooza w/o text
Month | Group | Values | Bottom 10% (Combined) | Bottom 10% (Individual Groups) | Bottom 10% (Individual Groups)
Aug | A | 112
Aug | B | 178
Aug | C | 199
Aug | A | 200
Aug | B | 1155
Aug | C | 1334
Aug | A | 1547
Aug | B | 153
Aug | A | 1875
Aug | A | 153
Aug | B | 215
Aug | C | 468
Aug | B | 1567
Aug | B | 555
Aug | A | 888
Aug | A | 163
Aug | B | 698
Aug | A | 879
Aug | A | 684
Aug | B | 2897
Aug | C | 1154
Aug | A | 887
Aug | B | 113
Sep | C | 1233
Sep | A | 2144
Sep | B | 992
Sep | C | 465
Sep | A | 759
Sep | B | 1134
Sep | C | 2143
Sep | A | 1001
Sep | B | 754
Sep | C | 989
Sep | A | 663
Sep | B | 688
Sep | C | 2561
Sep | A | 1567
Sep | B | 1578
Sep | C | 1324
Sep | A | 1234
Sep | B | 888
Sep | C | 564
Sep | A | 337
Sep | B | 100
Sep | A | 200
Sep | A | 201
Sep | B | 897
Sep | B | 564
Sep | A | 156
Sep | B | 989
Sep | C | 2145
Sep | A | 256
Sep | B | 2568
Sep | C | 1567
Sep | A | 1008
Sep | B | 977
Sep | C | 468
Sep | A | 588
Sep | B | 769
Sep | C | 3697
Sep | A | 1547
Sep | B | 1896
Sep | C | 2155
Sep | A | 555
Sep | B | 776
Sep | C | 559
Sep | C | 667
Sep | B | 463
Sep | B | 1103
Sep | A | 1978
Sep | B | 156
Sep | B | 2014
Sep | C | 2098
Sep | B | 2567
Sep | C | 8896
Sep | A | 1147
Sep | B | 2289
Sep | B | 922
Sep | A | 377
Sep | B | 158
Sep | B | 153
Sep | A | 556
Sep | B | 872
Spreadsheet: 792668d1661069345-trace-correct-email-address-book2
Sheet: Sheet1

Mr. [NAME] | [EMAIL] | Dr. [NAME] | Dr. [NAME]
Dr. [NAME] | [EMAIL] | Mr. [NAME] | [EMAIL]
[NAME] | [EMAIL] | Mr. [NAME] [NAME] | [EMAIL]
Mr. [NAME] | [EMAIL] | Mr. [NAME] | [EMAIL]
Spreadsheet: 6f566dcf-8a3d-4ea3-be9d-78238bb2638d
Sheet: Sheet1

North Carolina Wastewater Reserve Technical [NAME] (TAG) | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6
Final Project List - March 2011 Applications
[NAME] | County | TAG [NAME] | TAG [NAME] | Project Costs | Category * | Priority Points
Kinston, City of | Lenoir | 50000 | 50000 | 50000 | 1 | 18.8522
Robersonville, Town of | Martin | 19600 | 19600 | 19894 | 1 | 16.6907
Elm City, Town of | Wilson | 50000 | 50000 | 50750 | 1 | 16.3791
Murphy, Town of | Cherokee | 50000 | 50000 | 50750 | 1 | 16.3519
Elizabethtown, Town of | Bladen | 50000 | 50750 | 50750 | 1 | 15.8385
Franklinton, Town of | Franklin | 50000 | 50000 | 78800 | 1 | 15.3267
Conover, City of | Catawba | 50000 | 50000 | 50750 | 1 | 15.2384
Yadkin Valley Sewer Authority | Yadkin | 50000 | 50000 | 50750 | 1 | 15.13999
Eden, City of | Rockingham | 50000 | 50000 | 50000 | 1 | 14.5341
Vanceboro, Town of | Craven | 15875 | 50000 | 50750 | 1 | 13.6824
Blowing Rock, Town of | Watauga |  | 50000 | 50750 | 1 | 13.2983
Biscoe, Town of | Montgomery |  | 50000 | 50750 | 1 | 12.92
Selma, Town of | Johnston |  | 13640 | 14390 | 1 | 12.1624
Grifton, Town of | Pitt |  | 12100 | 12281.5 | 1 | 11.9884
Mayodan, Town of | Rockingham |  | 50000 | 100000 | 1 | 10.3802
Camden County | Camden |  | 40000 | 40600 | 1 | 10.2831
[NAME], Town of | Columbus |  | 50750 | 50750 | 2 | 20.152
Aberdeen, Town of | Moore |  | 50000 | 50750 | 2 | 13.2676
Mount Olive, Town of | Wayne |  | 50000 | 50000 | 2 | 12.2088
Stanly County Utilities | Stanly |  | 39000 | 39594 | 2 | 10.9276
Surf City, Town of | Pender |  | 53287.5 | 53287.5 | 2 | 5.6952
 | Totals | 435475 | 929127.5 | 1016347
 |  |  | Allocation Amount: | 435475
* Notes:
Category 1 applications included NOV's related to the proposed study or were under moratorium or SOC.
Category 2 applications did not include related NOV's, were not under moratorium or SOC, or included construction projects that were identified as the solution to the original problem.
Spreadsheet: 862353d1710109356-exclude-holidays-in-total-holiday-sample
Sheet: Jan

 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Holiday Count | Weekdays Count | Weekend Count | Entitlement | Total Taken | Balance
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10
 |  | 2017-01-01 00:00:00 | 1 | 1 | 1 |  |  |  | 1 | 1 |  |  | 1 | 0.5 |  |  |  |  |  |  |  |  | 1 | 1
Spreadsheet: 749714d1632981357-how-to-find-top-5-values-from-data-using-function-test
Sheet: Result

 | Top 5 value with name |  |  |  |  |  | output should be the below
 | Name | Value |  |  |  |  | Name | Value
 |  |  |  |  |  |  | England | 14
 |  |  |  |  |  |  | Norfold | 10
 |  |  |  |  |  |  | NZ | 10
 |  |  |  |  |  |  | SA | 9
 |  |  |  |  |  |  | Belgium | 9
Spreadsheet: 799079d1664902324-paye-tax-tax-calculations-latest-
Sheet: Tax Calculations

Tax Calculations
I am trying to breakdown my payslip so I can manually calculate how much I will get paid from work every 4 weeks.  I work shifts so my income isn't fixed.  The calculation below is based on £1,828.10 this pay day, but in 4 weeks times, this amount will be £1,276.04.  The formula will need to calculate what I earn based on Hours Worked x Hourly Rate and then the relevant Pension, Tax and N.I deductions to give actual pay every 4 weeks.
Personal Allowance |  | 12630 |  | [NAME] |  | 10.1
Tax Code |  | 1263L |  | Hours Worked |  | 181
Name | Amount | [NAME] | Result | Notes
Income | 1828.1 |  |  | Income is [NAME] (181) x Hourly Rate (£10.10) = £1,828.10
Pension | 91.41 |  |  | Pension is 5% of Income (£1,828.10) = £91.41
Taxable | 765.16 |  |  | I'm unsure how to calculate this, but this should be an amount based on my earning and allowance so that tax can be calculated on this amount.  An online calculator gives £765.16, but unsure how to use a formula for this?
Tax | 153.03 |  |  | Tax is 20% of the Taxable amount (£765.16)
N.I | 113.96 |  |  | N.I is 0% of Income up to £968, and then 13.25% from £968 £1,828.10 (Income) - £968 (0%) = £860.10.  13.25% of £860.10 = £113.96.
Pay | 1469.55 |  |  | Pay is Income (£1,828.10) - Pension (£91.41) - Tax (£153.03) - N.I (£113.96) = £1,469.70
Ref: https://www.thesalarycalculator.co.uk/hourly.php
 |  | Yearly | Four Weekly | Daily
Gross Income |  | 23765.3 | 1828.1 | 91.41
Pension Deductions |  | 1188.27 | 91.41 | 4.57
Taxable Income |  | 9947.03 | 765.16 | 38.26
Tax |  | 1989.41 | 153.03 | 7.65
National Insurance |  | 1483.38 | 114.11 | 5.71
Spreadsheet: 729732d1619294376-automate-sum-of-different-months-and-products-revenue-summary-example-copy
Sheet: Product A

 |  |  |  |  |  |  |  |  |  | Forecast |  |  | Prior
 |  |  | 2021-01-31 00:00:00 |  |  |  |  |  |  | QTD | Var |  | QTD | Var
 |  | Revenue | 100 |  |  |  |  |  |  | 600 |  |  | 400
 |  | Expense | 50 |  |  |  |  |  |  | 600 |  |  | 400
 |  | Product A | Product A | Product B | Product B | Product C | Product C | Product D | Product D
Qtr |  | Revenue | Expenses | Revenue | Expense | Revenue | Expense | Revenue | Expense
1 | 2021-01-31 00:00:00 | 100 | 50 | 300 | 40 | 557 | 40 | 318 | 55
1 |  | 210 |  | 350 |  | 225 |  | 572 | 100
1 |  | 450 |  |  |  | 275 | 130 | 305
2 |  |  |  |  |  | 371 |  | 591 | 240
2 |  |  |  |  |  | 552 | 220 | 591 | 310
2
3
3
3
4
4
4
 | !st Qtr
Spreadsheet: 100141d1298568916-how-to-paste-last-row-of-all-sheets-in-master-sheet-in-excel-2007-leave-status
Sheet: Pintu Mullah

GO TO MASTER PRESENT STATUS SHEET
 | Pintu Mullah -Accounts Officer - Leave Records as on Sep 30, 2009
 | Sl | Project | Dates |  | Days worked | Rotational Leave |  |  | ML
 |  |  | From | To |  | Earned | Availed | Balance
 | 1 | Canoro - Jorhat | 2008-02-20 00:00:00 | 2008-04-14 00:00:00 |  |  | - |  | -
 |  | Leave |  | 2008-04-28 00:00:00 | - | - |  |  | -
 | 2 | Canoro - Jorhat |  | 2008-07-17 00:00:00 |  |  | - |  | -
 |  | Leave |  | 2008-10-22 00:00:00 | - | -
 | 3 | Patancheru |  | 2008-12-14 00:00:00 |  |  | - |  | -
 |  | Leave |  | 2008-12-21 00:00:00 | - | - |  | -
 | 4 | Marghrita - HOEC | 2008-12-22 00:00:00 | 2009-06-04 00:00:00 |  |  | - |  | -
 |  | Leave | 2009-06-05 00:00:00 | 2009-07-11 00:00:00 | - | -
 | 5 | Gujarat - IPL |  | 2009-11-27 00:00:00 |  |  | - |  | -
 |  | Leave | 2009-11-28 00:00:00 | 2010-01-12 00:00:00
 | 6 | Naftogaz-Margerita | 2010-01-13 00:00:00 | 2010-06-10 00:00:00 |  |  | -
 |  | Leave |  | 2010-08-11 00:00:00
 | 7 | Marghrita - Maint |  | 2010-10-18 00:00:00 |  |  | -
 |  | Leave |  | 2010-11-17 00:00:00
 | 8 | Essar - Dhimaji |  |  |  |  | -
Spreadsheet: 21f4d43b-7e32-4946-b322-fb1d5379c854
Sheet: Sheet1

OHIO DEPARTMENT OF EDUCATION, OFFICE OF GRANTS MANAGEMENT | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | 3.  FISCAL SUMMARY: | Unnamed: 13 | Unnamed: 14 | Unnamed: 15
25 South Front Street, Mail Stop G03, Columbus, Ohio 43215-4183
FINAL EXPENDITURE REPORT |  |  |  |  |  |  |  |  |  |  |  | A.  Final Allocation
1.  GENERAL INFORMATION: |  |  |  |  |  |  |  |  |  |  |  | B.  Amount Approved
 |  |  |  |  |  |  |  |  |  |  |  | [NAME] Received
State Agency |  |  |  |  |  |  | County |  |  |  |  | D.  Amount Expended |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  | E.  Cash Balance on Hand |  |  | 0
C.F.D.A. No |  |  |  |  |  |  | Project No |  |  |  |  | (3C minus 3D)
 |  |  |  |  |  |  |  |  |  |  |  | [NAME] but not Expended |  |  | 0
2.  AMOUNTS EXPENDED:  (Check one box) |  |  |  |  |  |  |  |  |  |  |  | (3A minus 3D)
 | CATEGORY |  |  |  |  |  |  |  |  |  |  | 4.  PROJECT STATUS:  Check appropriate box
CLASS |  |  |  |  |  |  |  |  |  |  | TOTAL
 | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9
1 |  |  |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  | (ONLY if 3E negative)
2 |  |  |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  | (ONLY when permitted by program)
3 |  |  |  |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  |  |  |  |  | ISTV included
5 |  |  |  |  |  |  |  |  |  |  | 0
7 |  |  |  |  |  |  |  |  |  |  | 0 | OFFICE USE ONLY
9 |  |  |  |  |  |  |  |  |  |  | 0
TOTAL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
5.  ADMINISTRATIVE APPROVAL |  |  |  |  |  | 6.  FISCAL APPROVAL:
Signature of Superintendent/CEO: |  |  |  |  |  | Signature of CFO:
Name of Superintendent/CEO (Typed) |  |  |  |  |  | Name CFO (Typed):
State Agency Address: |  |  |  |  |  | * Address
Telephone: |  |  | Ext. | Date: |  | Telephone |  |  | Ext. | Date:
 |  |  |  |  |  | Fax No.:
* Enter only if different from district/agency address |  |  |  |  |  | E-Mail: |  |  |  |  |  | SUBMIT FIVE (5) CVOPIES OF THIS FORM)
Spreadsheet: 675055d1588126570-how-to-pull-info-from-one-table-and-use-it-to-multiply-in-another-table-price-list
Sheet: Blondies

Ingredient | Amount | Measurement | Cost
Unsalted Butter | 2 | sticks
Brown Sugar | 1.25 | cups
Sugar | 0.5 | cups
Eggs | 2.5 | each
Vanilla | 2 | tsp
[NAME] | 2.5 | cups
Corn Starch | 2 | tsp
Baking Powder | 0.5 | tsp
Salt | 1 | tsp
Total
With Chocolate Chips
Chocolate Chips | 0.67 | cups
With Nuts
[NAME] |  |  | 2.29
Indirect Costs
Item | Amount | Column1 | Cost
Labor | 0.2 | hours
Packaging | 1 | 9x13 pan w/ lid | 1
Logo | 1 |  | 0.25
Total
 | Plain | Suggested Price |  | Retail Price | 9
 | Chocolate |  |  |  | 11
 | Nuts |  |  |  | 11
 | Both |  |  |  | 13
Spreadsheet: 148483d1333444103-countifs-using-to-search-for-multiple-values-in-single-column-countifs
Sheet: Summary

 |  | 2012-03-15 00:00:00
 | Total Completed
List of values to search for |  | [NAME]: | ='Raw Data'!B2:B10000="Y"
041-12 |  |  | ='Raw Data'!C2:C10000=D11
075-02 |  |  | ='Raw Data'!A2:AC10000={A5:A40}
413-01
416-01
418-07
418-09
437-01
470-02
655-06
692-07
735-04
738-04
739-04
822-01
824-01
828-04
833-01
833-02
834-04
839-01
861-01
863-01
864-01
865-01
881-03
888-07
942-06
951-01
952-01
962-01
962-02
976-01
977-01
991-01
997-01
Spreadsheet: 555699d1515700189-stats-points-tracking-for-a-disc-golf-league-golf-disc-tournament-2018-3-
Sheet: SET UP

 |  | Enter ALL Players here |  |  |  |  | Tournaments
 |  | Sort into alphabetical order after entering names and any NEW Players. |  |  |  |  | Enter ALL Tournament details here
 |  | Total |  |  |  |  | Tournament Name | Location | Date Played | # of Players
 |  | Club Players |  |  |  |  | Discus 1 | [NAME] |  | 48
 | 1 | [NAME] |  |  |  |  | Discus 2 | Deercreek | 2018-01-16 00:00:00 | 36
 | 2 | Anne Other |  |  |  |  | Discus 3 | Royal Ashbourne | 2018-02-03 00:00:00 | 42
 | 3 | [NAME] |  |  |  |  | Discus 4 | Carruthers Creek | 2018-02-14 00:00:00 | 34
 | 4 | [NAME] |  |  |  |  | Discus 5 | [NAME] | 2018-04-11 00:00:00 | 28
 | 5 | [NAME] |  |  |  |  | Discus 6 | [NAME] | 2018-05-17 00:00:00 | 30
 | 6 | Brandy D. Cantor |  |  |  |  | Discus 7 | [NAME] | 2018-06-24 00:00:00 | 42
 | 7 | Brighton Early |  |  |  |  | Discus 8 | Diamond Back | 2018-07-09 00:00:00 | 32
 | 8 | [NAME]
 | 9 | [NAME]
 | 10 | [NAME]
 | 11 | [NAME]
 | 12 | [NAME]
 | 13 | [NAME]
 | 14 | [NAME]
 | 15 | Edna May
 | 16 | [NAME]
 | 17 | [NAME]
 | 18 | [NAME]
 | 19 | [NAME]
 | 20 | Hazle Nutt
 | 21 | [NAME]
 | 22 | Hugh Jass
 | 23 | Hy Price
 | 24 | [NAME]
 | 25 | I.D. Clair
 | 26 | [NAME]
 | 27 | Ima Belle
 | 28 | Ima Dunce
 | 29 | [NAME]
 | 30 | [NAME]
 | 31 | [NAME]
 | 32 | [NAME]
 | 33 | [NAME]
 | 34 | [NAME]
 | 35 | [NAME]
 | 36 | [NAME]
 | 37 | [NAME]
 | 38 | [NAME]
 | 39 | [NAME]
 | 40 | [NAME]
 | 41 | P, [NAME]
 | 42 | [NAME]
 | 43 | [NAME]
 | 44 | [NAME]
 | 45 | Raynor Schein
 | 46 | [NAME]
 | 47 | [NAME] Still
 | 48 | [NAME]
 | 49 | [NAME]
 | 50 | [NAME]
 | x | x
Spreadsheet: 051a7ef4-f141-4f46-bc7c-d749ae17a05d
Sheet: Sheet1

1937 - 25th Coupe Aéronautique [NAME] | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9
Starting Point: | Heysel-stadium, Bruxelles, Belgium |  |  |  |  | 1937-06-20 00:00:00
 |  | Pilots Name |  | Co-Pilots Name
Rank | Country | Last | First | Last | First | BalloonName | LandingPlace | Distance km | Time
1 | BEL | Demuyter | Ernest | Hoffmans | [NAME] | OO-BFM Belgica | Tukumo/Latvia | 1396 | 1900-01-01 22:15:00
2 | POL | Janusz | Antoni | [NAME] | L. | SP-AMY  Polonia II |  | 1364 | 1900-01-01 22:30:00
3 | SUI | Tilgenkamp | Dr. E. | Bosch | Maurice ten | HB-BIA  Zürich III | Brylewo | 871 | 1900-01-01 03:25:00
4 | FRA | [NAME] | [NAME] | [NAME] | P. | Le plus pour des Sports | Svidnice | 846 | 1900-01-01 02:20:00
5 | POL | [NAME] | [NAME] | Janik | Franz. | SP-ANA Warzawa II |  | 839 | 1900-01-01 00:15:00
6 | GER | Götze | [NAME] | Lohmann | [NAME] | D-Alfred Hildebrandt | [NAME] | 834 | 1900-01-01 02:00:00
7 | GER | [NAME] | Curt | [NAME] | (Frh. v.) | D-Sachsen |  | 826 | 1900-01-01 00:15:00
8 | POL | Burzynski | Zbigniew | Koblanski |  | SP-BCU L.O.P.P. |  | 825 | 1900-01-01 01:40:00
9 | BEL | [NAME] | [NAME] | [NAME] | [NAME] | OO-BFL Bruxelles |  | 766 | 1900-01-01 00:20:00
10 | GER | Schütze | [NAME] | Becker | [NAME] | D-Chemnitz X |  | 724 | 22:30:00
11 | FRA | Crombez | [NAME] | Sauvegrain |  | F-AOJY  [NAME] |  | 597 | [NAME]
12 | BEL | Thonnard | ([NAME].) | Dubreucque |  | S 11 |  | 593 | 19:35:00
Spreadsheet: rick_buy__32924__Group_Netco1 Budget
Sheet: Gas - Struct

 | Natural Gas Structuring
 | 2002 Plan
 |  |  |  |  |  |  |  |  | Per HC | New HC | Adjust Comp
 |  | 2001-09-01 00:00:00 |  | 2001 |  | % | 2002 |  |  |  |  |  |  |  |  | 2002
 |  | YTD Actual |  | Forecast |  | of Total | Plan |  |  |  |  |  |  |  |  | Plan
ENACOMP | Compensation |  |  |  |  |  |  | Compensation | 0
 | Special Pays |  |  | 0 |  |  | 0
 | Analyst & Associates
ENABENTX | Benefits & Payroll Taxes |  |  |  |  |  |  | Other
ENAEMPEX | Employee Expense
ENAT&EEX | Travel & Entertainment Expense |  |  |  |  |  |  | Total |  |  |  |  | 24109311.02937501
ENAOUTSV | Outside Services
ENASUPP | Supplies Expense
ENAMKTEX | Marketing |  |  |  |  |  |  | Intern | 33000
ENACONTR | Charitable Contributions |  |  |  |  |  |  | [NAME] | 48400 | 0
ENARENT | Rent |  |  |  |  |  |  | Staff | 49500 | 0
ENATECH | Technology |  |  |  |  |  |  | Specialist | 57750 | 0
ENATRANS | Transportation |  |  |  |  |  |  | Sr. Specialist | 71500 | 0
ENAOTHEX | Other Expenses |  |  |  |  |  |  | Analyst | 60500
ENATAXES | Taxes Other than Income |  |  |  |  |  |  | Associate | 89100 | 0
ENATOTDR | Total Direct Expenses |  |  |  |  |  |  | Manager | 110000 | 1
 |  |  |  |  |  |  |  | Director | 143000 | 2
 | Headcount |  |  |  |  |  |  | Sr. Director | 165000 | 0 |  |  |  |  |  | 1
 |  |  |  |  |  |  |  | VP | 198000 | 0
 | A&A Headcount |  |  |  |  |  |  | MD | 220000 | 0
 | Total Headcount |  |  |  |  |  |  |  |  |  | 0.2
 |  |  |  |  |  |  | Other Expense Calculation
 | Outside Services | 254512
 |  |  |  |  |  |  | Total Misc Exp | Old HC | Exp/Old HC | New HC | Exp/New HC
Spreadsheet: 90776d1290524690-no-count-for-multiple-pivot-blank-values-pivot
Sheet: Data

Name | A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | AE | AF | AG | AH | AI | AJ | AK | AL | AM | AN | AO | AP | AQ | AR | AS | AT | AU | AV | AW | AX | AY | AZ | BA | BB | BC | BD | BE | BF | BG | BH | BI | BJ | BK | BL | BM | BN | BO | BP
AA | A | - | A | A | 2010 | A | A | x | A | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | - | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | Nicht erfüllt | Voll erfüllt | Voll erfüllt | Übertroffen | Voll erfüllt | [NAME] | [NAME] | 2010 | A | A | x | 1 | Inactive | A | A | A | A | A
BB | A | A | B |  | 2010 | A | A | x |  | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | - | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  | x |  | 2010 | A | A | x |  |  |  |  |  | [NAME] | Ja | 2010 | A | A | x |  | [NAME] |  | A | A | A | B
CC | A | - | C |  | 2010 | A | A | x |  | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  | x |  | 2010 | A | A | x |  |  |  |  |  | [NAME] | [NAME] | 2010 | A | A | x |  | [NAME] | A
DD | B | B | D | B | 2010 | A | A | x | B | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | Übertroffen | Übertroffen | Übertroffen | Übertroffen | Übertroffen | [NAME] | [NAME] | 2010 | A | A | x |  | [NAME] | A | B | B |  | C
EE |  |  |  |  | 2010 | A | A | x | A | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  |  | weiblich | 2010 | A | A | x |  |  |  |  |  | [NAME] | [NAME] | 2010 | A | A | x |  | [NAME] | A
FF | A | - | A | C | 2010 | A | A | x |  | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  | x |  |  |  |  |  |  |  | x | x |  |  | 2010 | A | A | x |  |  |  |  |  | [NAME] | [NAME] | 2010 | A | A | x |  | Inactive | A | A | A | A | A
GG | C |  |  |  | 2010 | A | A | x | A | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2010 | A | A | x |  |  |  |  |  | [NAME] | [NAME] | 2010 | A | A | x |  | [NAME] | B
HH | A | - | E | D | 2010 | A | A | x | C | 2010 | A | A | x |  |  |  |  |  |  |  |  |  | 2010 | A | A | x | - | - | x | A | A | x |  |  |  |  |  |  |  |  |  |  |  |  |  | weiblich | 2010 | A | A | x |  |  |  |  |  | [NAME] | [NAME] | 2010 | A | A | x |  | [NAME] | A | C | C | B