tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 4ed6aa3d-572b-4e97-8c68-ec0aa6811c70
Sheet: Sheet1

COMMUNITY PROJECT/ZONING | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | 070137 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15
Ordinance Fact Sheet |  |  |  |  |  |  | Ordinance Number
 | Case No. 13721-P
Brief Title |  |  | Approval Deadline |  | Reason
 | Rezoning from District R-4 (low apartments) to District R-1b (one-family dwellings), and rezoning from District M-1
 | (light industrial) to District R-1b, District R-2b (two-family dwellings) and District R-4.
Details |  |  |  |  | Positions/Recommendations
 | Specific Address |  |  |  | Sponsor | [NAME]
 |  |  |  |  |  | 4th District
 |  |  |  |  | Programs,
 |  |  |  |  | Departments, |  | 4th District
 |  |  |  |  | or Groups
 | Reason for Legislation |  |  |  | Affected |  | (Blackwood, Glover)
 |  |  |  |  | Applicants / |  | Applicant
 |  |  |  |  | Proponents |  |  |  | City Development
 |  |  |  |  |  |  | City Department
 |  |  |  |  |  |  |  |  | City Development
 |  |  |  |  |  |  | Other
 |  |  |  |  | Opponents |  | Groups or Individuals
 |  |  |  |  |  |  | property owners
 |  |  |  |  |  |  | Basis of opposition
 |  |  |  |  |  |  | limitation on use
 |  |  |  |  | Staff
 |  |  |  |  | Recommendation |  | X |  | For |  | with conditions
 |  |  |  |  |  |  |  |  | Against
 |  |  |  |  |  |  | Reason Against
 |  |  |  |  | Board or |  | City Plan Commission |  |  |  |  |  |  |  | (5-0)    3-6-07
 |  |  |  |  | Commission |  | By |  |  | (Archie, [NAME], Graf,
 |  |  |  |  | Recommendation |  | Jenks, Macy aye, [NAME] recused)
 |  |  |  |  |  |  |  |  | For |  | X |  | Against |  | No action taken
 |  |  |  |  |  |  |  |  | For, with revisions or conditions
 |  |  |  |  |  |  |  |  | (see details column for conditions)
 |  |  |  |  | Council
 |  |  |  |  | Committee Actions |  |  |  | Do pass
 |  |  |  |  |  |  |  |  | Do pass (as amended)
 |  |  |  |  |  |  |  |  | Committee Sub.
 |  |  |  |  |  |  |  |  | Without Recommendation
 |  |  |  |  |  |  |  |  | Hold
 |  |  |  |  |  |  |  |  | Do not pass
 |  |  |  |  |  |  |  |  |  |  |  | (Continued on reverse side)
Details |  |  |  |  | Policy/Program Impact
 |  |  |  |  | Policy or Program
 |  |  |  |  | Change |  |  |  | No |  |  |  | Yes
 |  |  |  |  | Operational
 |  |  |  |  | Impact
 |  |  |  |  | Assessment
 |  |  |  |  | Finances
 |  |  |  |  | Cost & Revenue
 |  |  |  |  | Projections --
 |  |  |  |  | Including Indirect
 |  |  |  |  | Costs
 |  |  |  |  | Financial Impact
 |  |  |  |  | Fund Source (s)
 |  |  |  |  | and Appropriation
 |  |  |  |  | Account Codes
Fact Sheet Prepared By: |  |  | Date:   3-7-07
 | [NAME]
 | Planner
Reviewed by: |  |  | Date:   3-7-07
 | [NAME], Manager
 | Development Management
Reference Numbers
 | Case No. 13721-P
 | [NAME] (continued)
Spreadsheet: 715363d1611673910-skip-0-values-and-find-the-next-one-forums_example
Sheet: Schottky Cycle time

 |  | Assume Priority P3 |  |  |  |  |  | Start date | Total steps | Days for completion | Steps/day | Supposed step (Today) | Actual current step | ahead/behind by
 | 3 | HP | 1st | 66
 | 3 | HP | Last | 58
 | 3 | LC | 1st | 61
 | 3 | LC | Last | 54
 | 2 | HP | 1st | 56
 | 2 | HP | Last | 52
 | 2 | LC | 1st | 54
 | 2 | LC | Last | 51
Spreadsheet: 749313d1632728174-analysing-a-list-of-surnames-counting-and-checking-against-a-list-sanchez
Sheet: Blad1

lastname | subname |  |  |  |  | _lastname | Aantal van lastname |  | _[NAME] | Aantal van subname
BARNETT | ABAD |  |  |  |  | LEISSNER | 2 |  | ABAJO | 1
BIELAMOWICZ | ABADIA |  |  |  |  | WEST HINSON | 1 |  | ABADIN | 1
GIEGER | ABADIANO |  |  |  |  | PEARCE | 1 |  | ABALO | 1
GOLDEN | ABADIAS |  |  |  |  | MURRAY | 1 |  | ABADIA | 1
LEISSNER | ABADILLA |  |  |  |  | GIEGER | 1 |  | ABAIGAR | 1
LEISSNER | ABADIN |  |  |  |  | SAUNDERS | 1 |  | ABADIANO | 1
SAUNDERS | ABAIGAR |  |  |  |  | GOLDEN | 1 |  | ABALLE | 1
WEST HINSON | ABAJO |  |  |  |  | BIELAMOWICZ | 1 |  | ABADIAS | 1
MURRAY | ABALLE |  |  |  |  | BARNETT | 1 |  | ABAD | 1
PEARCE | ABALO |  |  |  |  | Eindtotaal | 10 |  | ABADILLA | 1
 |  |  |  |  |  |  |  |  | Eindtotaal | 10
Spreadsheet: 755408d1636836263-how-to-use-the-base-of-a-mround-in-a-calculation-time-calc-errors-2
Sheet: curiouscat

 | Problem 1 |  | Problem 2 |  | Problem 3 |  | Problem 4 |  | Problem 5 |  | Problem 5 |  | Problem 6 |  | Problem 7 |  | Problem 8 |  | Problem 9 |  | Problem 10 |  | Problem 11 |  | Problem 12 |  | Problem 13 |  | Problem 14 |  | Problem 15 |  | Problem 16 |  | Problem 17 |  | Problem 18 |  | Problem 19 |  | Problem 20 |  | Problem 21 |  | Problem 22 |  | Problem 23 |  | Problem 24 |  | Problem 25 |  | Problem 26 |  | Problem 27 |  | Problem 28 |  | Problem 29 |  | Problem 30
Work:
Paid time:
Day Span
Report | 03:43:00 |  | 03:46:00 |  | 04:15:00 |  | 04:20:00 |  | 04:26:00 |  | 04:48:00 |  | 04:50:00 |  | 04:55:00 |  | 05:18:00 |  | 05:20:00 |  | 05:25:00 |  | 05:39:00 |  | 05:40:00 |  | 05:50:00 |  | 05:51:00 |  | 05:56:00 |  | 06:00:00 |  | 06:00:00 |  | 06:15:00 |  | 06:17:00 |  | 06:20:00 |  | 06:23:00 |  | 06:40:00 |  | 06:41:00 |  | 07:11:00 |  | 07:15:00 |  | 04:20:00 |  | 07:15:00 |  | 07:15:00 |  | 07:20:00 |  | 07:30:00
Start
End | 08:37:00 |  | 09:17:00 |  | 08:40:00 |  | 08:39:00 |  | 09:08:00 |  | 06:43:00 |  | 08:25:00 |  | 09:39:00 |  | 10:12:00 |  | 12:27:00 |  | 09:33:00 |  | 12:53:00 |  | 09:54:00 |  | 10:59:00 |  | 10:19:00 |  | 11:08:00 |  | 10:09:00 |  | 08:39:00 |  | 10:58:00 |  | 08:12:00 |  | 09:39:00 |  | 10:49:00 |  | 09:15:00 |  | 11:47:00 |  | 08:45:00 |  | 11:49:00 |  | 08:05:00 |  | 11:12:00 |  | 11:19:00 |  | 10:39:00 |  | 10:19:00
Half Day
Report | 09:40:00 |  | 10:40:00 |  | 11:20:00 |  | 10:20:00 |  | 10:35:00 |  | 07:20:00 |  | 11:35:00 |  | 10:55:00 |  | 13:13:00 |  | 15:00:00 |  | 11:55:00 |  | 15:00:00 |  | 12:33:00 |  | 14:30:00 |  | 14:25:00 |  | 14:20:00 |  | 13:20:00 |  | 11:25:00 |  | 14:35:00 |  | 11:20:00 |  | 13:50:00 |  | 14:42:00 |  | 13:25:00 |  | 14:45:00 |  | 12:00:00 |  | 15:00:00 |  | 10:10:00 |  | 14:45:00 |  | 14:24:00 |  | 14:00:00 |  | 13:44:00
Start
11th hr
End | 12:39:00 |  | 13:19:00 |  | 16:14:00 |  | 13:59:00 |  | 13:49:00 |  | 13:47:00 |  | 16:33:00 |  | 14:09:00 |  | 16:53:00 |  | 16:15:00 |  | 16:14:00 |  | 16:07:00 |  | 17:07:00 |  | 17:21:00 |  | 17:59:00 |  | 17:48:00 |  | 17:51:00 |  | 17:39:00 |  | 18:46:00 |  | 18:12:00 |  | 19:19:00 |  | 18:59:00 |  | 19:39:00 |  | 18:32:00 |  | 19:05:00 |  | 19:06:00 |  | 15:50:00 |  | 19:31:00 |  | 19:35:00 |  | 19:29:00 |  | 19:13:00
ST
OT
Match Dexter2?
Paid OT (min)
Paid Half OT (min)
Paid  Half OT, rounded 7.5min multiple to min (h:m)
Spreadsheet: 83707d1283742777-get-percentile-across-5-different-data-sets-collective-station-percentile
Sheet: collective percentile

year | month | 95 percentile
1980 | 1
1980 | 2
1980 | 3
1980 | 4
1980 | 5
1980 | 6
1980 | 7
1980 | 8
1980 | 9
1980 | 10
1980 | 11
1980 | 12
Spreadsheet: cooper_richey__4031__marks
Sheet: Sheet1

 |  |  |  |  |  |  | Jan 23  2002
 |  | *2001 actual published PP
 |  |  | flat | on | off |  | 2002 | BID | OFFER | MID
 |  | JAN* | 131.23 | 145.5 | 113.1 |  | BOM | 29.5 | 30
 |  | FEB* | 116.75 | 134.4 | 93.16 |  | FEB | 27.75 | 29.5
 |  | MAR* | 97.23 | 114.6 | 73.12 |  | MAR | 28.25 | 29.5
 |  | APR* | 114.82 | 138.4 | 85.25 |  | APR | 28 | 29
 |  | MAY* | 88.34 | 107.4 | 61.85 |  | MAY | 28 | 29
 |  | JUN* | 63.59 | 79.85 | 41.34 |  | JUN | 28 | 29
 |  | JUL* | 53.47 | 64.64 | 40.48 |  | JUL | 32 | 33
 |  | AUG* | 52.37 | 63.54 | 36.91 |  | AUG | 32 | 33
 |  | SEP* | 29.84 | 35.9 | 23.11 |  | SEP | 32 | 33
 |  | OCT* | 43.92 | 54.2 | 29.73 |  | OCT | 35 | 36
 |  | NOV* | 33.31 | 42.28 | 22.09 |  | NOV | 35 | 36
 |  | DEC | 33.3 |  |  |  | DEC | 35 | 36
 |  |  |  |  |  |  | Feb Dec
Spreadsheet: 69059d1269557715-locked-choices-in-dropdown-cell-and-auto-go-to-intelligent-combobox
Sheet: Sheet1

 | Abidal
 | Babouin
 | Daddy |  |  |  |  |  | Abidal | You can refer to this field if you need it in a formula
 | Grasiz
 | [NAME]
 | Mic
 | Michlen
 | Mikayil
 | [NAME]
 | Naiboum
 | Nani
 | Nick
 | [NAME]
 | [NAME]
 | [NAME]
 | [NAME]
 | [NAME]
 | Sasha
Spreadsheet: 25709d1217247147-conditional-formatting-percentageinfected-heatmap
Sheet: Sheet2

 | [NAME] S22 | CG12262 | CG12263 | CG12264 | CG12267 | CG12268 | CG12272 | [NAME] | Ribosomal protein S10a | Aos1 | kekkon-1 | thread
 | [NAME] | POU domain protein 2 | CG12288 | CG12289 | spichthyin | straightjacket | klumpfuss | [NAME] | CG12301 | CG12304 | polo | CG12309
 | O-mannosyltransferase 2 | tiny [NAME] | CG31902 | CG12320 | CG12321 | Prosbeta5 | RPS15Ab | CG12325 | [NAME] | CG12333 | Autophagy-specific gene 8b | CG12338
 | CG12340 | diego | CG12343 | CG12344 | VAChT | cag | [NAME] | separation anxiety | Ulp1 | CG12360 | CG42234 | CG12362
 | Dynein light chain 90F | O-fucosyltransferase 1 | CG12367 | [NAME] | spt4 | CG12373 | CG12374 | CG12375 | CG12376 | thetaTrypsin | etaTrypsin | zetaTrypsin
 | Farnesyl pyrophosphate synthase | defective in the avoidance of repellents | CG12395 | CG12398 | Mothers against dpp | CG12402 | Vha68-1 | Peroxiredoxin 2540 | CG12408 | CG12413 | nicotinic Acetylcholine Receptor alpha 80B | CG12423
 | CG12424 | CG12428 | Glutamine:fructose-6-phosphate aminotransferase 1 | CG12455 | CG12466 | CG42248 | stoned B | CG12477 | CG12484 | Defense repressor 1 | CG12490 | CG12492
 | terribly reduced optic lobes | CG12498 | CG12499 | CG12512 | Zwischenferment | Cdc42 | CG12531 | Beta [NAME] | Rpp20 | CG12534 | CG31190 | CG12539
Spreadsheet: 686416d1594613717-formula-to-look-for-the-longest-date-of-several-conditions-based-on-certain-criteria-sample-data-growth-os-dpd-check
Sheet: Sheet1

 |  |  |  |  |  |  |  |  |  |  | note : This column is not used if there is a decrease in Outstanding
Check Duplikat | Download_Date | Facility_Number | Account_Number | Customer_Name | Day_Past_Due | Day_Past_Due | Day_Past_Due_Start_Date | formula should be | Result Should be | date nonacr | date od | date due | date branch | Outstanding Current | Outstanding Previous | Growth OS
UNIK | 2020-06-12 00:00:00 | 5716786 | 5716786_290114 | Cang ie | 0 |  |  | ? | 2020-04-29 00:00:00 |  | 2020-06-02 00:00:00 | 2020-04-29 00:00:00 |  | 2003362990.71 | 2005362990.71 | -2000000
UNIK | 2020-06-12 00:00:00 | 1235 | 1235 | anie | 0 |  |  | ? | 2019-04-01 00:00:00 | 2020-04-01 00:00:00 | 2019-04-01 00:00:00 | 2020-06-29 00:00:00 |  | 25000000 | 25000000
UNIK | 2020-06-12 00:00:00 | 125456 | 125452 | [NAME] | 0 |  |  | ? | 2019-08-01 00:00:00 | 2020-01-01 00:00:00 | 2020-04-01 00:00:00 |  | 2019-08-01 00:00:00 | 50000000 | 50000000
UNIK | 2020-06-12 00:00:00 | 77777 | 15000476 | Toa | 0 |  |  | ? | (blank) |  | 2020-04-01 00:00:00 |  |  | 923693800.55 | 924793800.55 | -1100000
UNIK | 2020-06-12 00:00:00 | 88888 | 333333 | Toa | 0 |  |  | ? | (blank) |  |  |  |  | 923693800.55 | 2005362990.71 | -1081669190.16
UNIK | 2020-06-12 00:00:00 | 55555 | 15000 | [NAME] | 0 |  |  | ? | (blank) |  | 2020-04-01 00:00:00 | 2020-06-29 00:00:00 |  | 25000000 | 924793800.55 | -899793800.55
info :
Spreadsheet: mike_carson__27673__BrokerQuote(SouthEast)
Sheet: Sheet1

Broker | Prebon
Date | 2002-02-05 00:00:00
Time | 11.00AM |  |  |  | Please time stamp the quote sheet before sending back
ONPEAK |  |  |  |  |  |  |  | [NAME]
PRICE | SOUTHEAST |  |  |  |  |  |  | PRICE | SOUTHEAST
 | SOCO |  | Entergy |  |  |  |  |  | SOCO |  | Entergy
 | Bid | Offer | Bid | Offer |  |  |  |  | Bid | Offer | Bid | Offer
Dailies | 30 | 31 | - | - |  |  |  | Dailies
Next Week | 25 | 27 | - | - |  |  |  | Next Week
[NAME] | 23 | 25 | 19.25 | 19.75 |  |  |  | [NAME]
M/A 02 | 22.25 | 23 | 19.75 | 20 |  |  |  | M/A 02
2002-05-01 00:00:00 | 25.85 | 26.1 | 22.75 | 22.95 |  |  |  | 2002-05-01 00:00:00
2002-06-01 00:00:00 | 30.95 | 31.45 | 27.25 | 27.75 |  |  |  | 2002-06-01 00:00:00
Sum 02 | 39.4 | 39.65 | 34.25 | 34.5 |  |  |  | Sum 02
2002-09-01 00:00:00 | 23.25 | 23.75 | 21.25 | 21.75 |  |  |  | 2002-09-01 00:00:00
Q4 02 | 23.35 | 23.85 | 21.9 | 22 |  |  |  | Q4 02
Bal CAL-02 | 27.5 | 28 | 24 | 24.5 |  |  |  | CAL-02
W 03 | 26.75 | 27.25 | 24.25 | 24.75 |  |  |  | W 03
M/A 03 | 25.5 | 26.25 | 23.25 | 24 |  |  |  | M/A 03
2003-05-01 00:00:00 | 27 | 27.5 | 25 | 25.75 |  |  |  | 2003-05-01 00:00:00
2003-06-01 00:00:00 | 32 | 32.5 | 29.25 | 29.75 |  |  |  | 2003-06-01 00:00:00
Sum 03 | 40.25 | 40.75 | 35 | 35.25 |  |  |  | Sum 03
2003-09-01 00:00:00 | 25.25 | 26 | 23.5 | 24.25 |  |  |  | 2003-09-01 00:00:00
Q4 03 | 26 | 26.75 | 24.15 | 24.75 |  |  |  | Q4 03
CAL-03 | 28.75 | 29.75 | 26.25 | 26.75 |  |  |  | CAL-03
[NAME] | - | - | 27.75 | 28.5 |  |  |  | [NAME]
Cal-05 | - | - | 28.25 | 29 |  |  |  | Cal-05 | 22 | 24
Cal-06 | - | - | 29.25 | 30 |  |  |  | Cal-06
Cal-07 | - | - | 29.5 | 30.5 |  |  |  | Cal-04-06 | 21.5 | 22.5
Spreadsheet: 84254d1284287242-formula-or-macro-to-create-a-top-10-list-from-a-data-table-data
Sheet: Sheet1

 | Customer | 2010
 | GRUNDSTENEN 1 AB | 250
 | GRUNDSTENEN 2 AB | 50
 | GRUNDSTENEN 3 AB | 100
 | GRUNDSTENEN 4 AB | 150
 | GRUNDSTENEN 5 AB | 200
 | GRUNDSTENEN 6 AB | 250
 | GRUNDSTENEN 7 AB | 500
 | GRUNDSTENEN 8 AB | 1000
 | GRUNDSTENEN 9 AB | 1150
 | GRUNDSTENEN 10 AB | 750
 | GRUNDSTENEN 11 AB | 900
 | GRUNDSTENEN 12 AB | 800
 | GRUNDSTENEN 13 AB | 350
 | GRUNDSTENEN 14 AB | 450
 | GRUNDSTENEN 15 AB | 650
 | GRUNDSTENEN 16 AB | 850
 | GRUNDSTENEN 17 AB | 1500
 | GRUNDSTENEN 18 AB | 100
 | Top 10 Customers | 2010
1
2
3
4
5
6
7
8
9
10
Spreadsheet: 64c48f7c-692e-47fc-aee0-562075a47724
Sheet: Sheet1

Battle ID | Date & Time | Side | Victory | Score | Opp. Score | Opp. ID | Opp. Name | Scenario ID | Front | Start Date | End Date | Name EN | Name FR
42361331 | 2014-07-19 08:23:59 | ALLIES | 0 | 5 | 7 | 649274 | player649274 | 7668 | pacific | 1945-02-26 | 1945-03-06 | The Meat Grinder | Le Hachoir à viande
42361476 | 2014-07-19 08:44:40 | AXIS | 1 | 7 | 4 | 649274 | player649274 | 7668 | pacific | 1945-02-26 | 1945-03-06 | The Meat Grinder | Le Hachoir à viande
42368321 | 2014-07-19 21:20:05 | ALLIES | 1 | 6 | 5 | 362406 | [NAME] | 12503 | eastern | 1941-07-22 | 1941-07-22 | Lipovec | Lipovec
42368644 | 2014-07-19 21:40:59 | AXIS | 1 | 6 | 3 | 362406 | [NAME] | 12503 | eastern | 1941-07-22 | 1941-07-22 | Lipovec | Lipovec
42381984 | 2014-07-20 20:25:40 | AXIS | 1 | 6 | 5 | 1607416 | Unrealik264 | 7429 | mediterranean | 1941-06-15 | 1941-06-17 | [NAME] | [NAME]
42382245 | 2014-07-20 20:40:57 | ALLIES | 1 | 6 | 3 | 1607416 | Unrealik264 | 7429 | mediterranean | 1941-06-15 | 1941-06-17 | [NAME] | [NAME]
42431678 | 2014-07-24 08:06:06 | ALLIES | 1 | 7 | 4 | 1007284 | Temple58 | 7661 | eastern | 1944-02-16 | 1944-02-17 | Breakout to Lisyanka | [NAME]
42431805 | 2014-07-24 08:20:10 | AXIS | 1 | 6 | 2 | 1074409 | ATTappman | 12496 | eastern | 1942-07-23 | 1942-08-08 | Battle of Kalatch | Bataille de Kalatch
42431889 | 2014-07-24 08:36:48 | ALLIES | 1 | 6 | 3 | 1074409 | ATTappman | 12496 | eastern | 1942-07-23 | 1942-08-08 | Battle of Kalatch | Bataille de Kalatch
42432014 | 2014-07-24 08:58:47 | AXIS | 0 | 5 | 6 | 1074409 | ATTappman | 7664 | pacific | 1944-07-25 | 1944-07-25 | Japanese Counterattack | Contre-attaque japonaise
42432148 | 2014-07-24 09:21:00 | ALLIES | 1 | 6 | 3 | 1074409 | ATTappman | 7664 | pacific | 1944-07-25 | 1944-07-25 | Japanese Counterattack | Contre-attaque japonaise
42478828 | 2014-07-27 20:53:37 | AXIS | 1 | 6 | 4 | 418850 | SIR B LAW | 8043 | eastern | 1939-09-08 | 1939-09-26 | Battle of Warsaw | Bataille de Varsovie
42479157 | 2014-07-27 21:26:25 | ALLIES | 0 | 3 | 6 | 418850 | SIR B LAW | 8043 | eastern | 1939-09-08 | 1939-09-26 | Battle of Warsaw | Bataille de Varsovie
Spreadsheet: benjamin_rogers__1036__Consolidated 6 Peaker- 051100-NewPrices
Sheet: Caledonia

INCOME STATEMENT - CALEDONIA
('000 $)
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
Revenue
Fixed Price Period:
Demand Payment
Energy Payment
Block Payment
Market Price & Price Extension Period:
Demand Payment | 0 | 0 | 0
Variable Revenue | 0 | 0 | 0
Energy Margin | 0 | 0 | 0
Interest Income
Total Revenue
Expense
Fixed O&M
Variable O&M
Major Maintenance & Ongoing Capex
O&M Management Fee
Owner's Expense
Property Taxes Liability | 579.4 | 573.6 | 567.9 | 562.2 | 556.6 | 551 | 534.5 | 518.5 | 492.6 | 877.7 | 694.8 | 493.7 | 365.7 | 365.7 | 365.7 | 365.7 | 365.7 | 365.7 | 365.7
Admin Fees
Marketing Fee | 0 | 0 | 0
Debt Service Reserve [NAME]
Franchise Tax
Total Expense
EBITDA
Depreciation & Amortization
EBIT
Interest Expense
EBT
Book State Tax Benefit / (Expense)
Shareholder Fed. Tax Benefit / (Expense)
[NAME]
CASH FLOW - CALEDONIA
Investor Interest
('000 $) | 2001 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Check
EBITDA
Plus Property Tax Liability
Less Property Tax Expense | -591.2
Debt Service
Pre Tax Cash Flow
State Cash Taxes Benefit (Expense)
Federal Cash Taxes Benefit (Expense)
After Tax Cash Flow
0
PV of EBITDA @
STATE TAX & FRANCHISE TAX - CALEDONIA
 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | 21 | 22
('000 $) | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020
FRANCHISE TAX
Paid-In-Capital
[NAME]
Outstanding Debt
Shareholders Equity & Long Term Debt
State Fracnhise Tax Rate
State Franchise Tax Liability | 391.6158717392598 | 384.8311388711743 | 387.1574665277767 | 378.2802403186615 | 380.7686001413201 | 383.7279025868037 | 385.1470215148886 | 385.9799078382615 | 387.0773505306533 | 387.3161561543929 | 380.7175641031902 | 371.3383376325305 | 360.1969382668534 | 347.3802107108623 | 333.016288655384 | 322.0952191619755 | 308.854964965883 | 288.0278573169193 | 264.6133481638353 | 238.3449084409863
STATE TAXES
Pretax Book Income
Plus Book Depreciation & Amortization
Less Tax Depreciation
State Taxable Income
State Income Tax Rate
Current State Income Tax Expense (Benefit)
Beginning NOL's | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0
New NOL's
Expired NOL's | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
NOL Utilization
Ending NOL's
Total State Taxes Utilizing NOLs
Spreadsheet: 269338d1381134330-reference-data-in-a-row-based-on-data-in-a-cell-training-record-matrix
Sheet: RioTinto Training

 |  |  |  |  |  |  |  |  |  |  |  |  | MINE SITE INDUCTIONS (expiry dates) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Camps
Surname | First Name | Main Branch | SAP # | Pilbara Iron HSE | Sub Station Enrty | Personal Isolation Officer V2.2 | Lockholders V2.2 | Area Isolation Officer (ATM) | Area Isolation Officer (Camps) | Individual Rail Permit | [NAME] | Electrical Workers Competency | Mt. Tom Price Process Plant | [NAME] Site | [NAME] [NAME] | Shell Terminal Induction | [NAME] [NAME] | [NAME] | [NAME] | Yandi | Brockman 4 | Brockman 2 MEM | Brockman 2 | Hope Downs | Cape Lambert | Dampier | Panawonica | West Angelies | Paraburdoo MEM | Paraburdoo Power Station | Paraburdoo | Paraburdoo PIT | [NAME] | 7-Mile | Channar | [NAME] | RTIO - Western Turner | Marandoo MEM | Marandoo | Homestead | Bungaroo | Boolgeda | [NAME]'s [NAME]
Builder | [NAME] | Earth | 1111111 | 2015-04-02 00:00:00 | 2015-04-22 00:00:00 | 2014-03-26 00:00:00 | 2014-03-26 00:00:00 |  |  |  | 2015-04-23 00:00:00 | 2015-04-23 00:00:00 | 2015-04-21 00:00:00 | 2015-04-21 00:00:00
Dumpty | Humpty | Earth | 2222222 | 2013-11-02 00:00:00 |  | 2014-08-07 00:00:00 | 2014-08-07 00:00:00 | 2014-07-26 00:00:00 |  | 2014-04-11 00:00:00 | 2014-03-27 00:00:00 | 2014-03-27 00:00:00 | 2014-04-04 00:00:00 | 2013-11-16 00:00:00
Jones | Geoff | Earth | 9227405 | 2015-09-24 00:00:00 |  | 2014-09-19 00:00:00 | 2014-09-19 00:00:00 |  |  | 2014-10-02 00:00:00 | 2015-09-23 00:00:00 | 2015-09-23 00:00:00
Spreadsheet: gerald_nemec__11394__REIMBMIDCONCARBONBLACKMTRREGSTA
Sheet: Notes

 | ENA TECHNICAL SERVICES
 | PROJECT COST ESTIMATE
 |  |  |  | CUSTOMER COMPANY NAME:
 |  |  |  | PROJECT NAME:
 |  |  |  | W.O. NUMBER:
 |  |  |  | PROJECT ENGINEER:
 |  |  |  | REVISION NUMBER:
 |  |  |  | PLANNER / MARKETER:
 | NOTES AND ASSUMPTIONS
 | (A) - Assumption
 | (N) - Note
Spreadsheet: 233665d1367880997-how-to-create-option-or-combo-box-within-cell-test
Sheet: Lead

Date | Name | Gender | Residence Status | Contact |  | Project Type | Subject Property Address | Advisor | MLS | Listing Price | Offer price | Down Payment | Loan Amount | Last Follow up date | Next Follow up date | Referred by | Commission Ratio | Current Status | Note
 |  |  |  |  | 1234565 | 12
 |  |  |  |  |  | 21
 |  |  |  |  |  | 2134
 |  |  |  |  |  | 431
Spreadsheet: 769716d1645649108-help-with-formula-to-pull-description-and-add-quantities-from-lookup-list-bom-template
Sheet: Summary

 | Clarity Summary
 |  | Totals
 |  | Labor Costs | Harware Costs | Labor Sell | Hardware Sell
 | CCTV
 | Access
 | Intrusion
 | Networking
 | Contingency: PM
 |  |  |  | Cost Total
 |  |  |  | Hardware Subtotal
 |  |  |  | TAX
 |  |  |  | Labor
 |  |  |  | Net Total (Pre Tax)
 |  |  |  | Grand Total
 |  |  |  | Profit Margin
Spreadsheet: 1e5c8d6b-7a56-486a-b32e-8d80852e5f7f
Sheet: Sheet1

PROFESSIONAL STAFF SUMMARY
This workbook contains 2007-08 full- and part-time professional staff statistics for all public schools
in Pennsylvania as reported by school districts, area vocational-technical schools, charter schools,
intermediate units, state juvenile correctional institutes, special program jointures and
state-operated educational facilities. Average Salaries are calculated from full-time staff only.
COUNTY AND STATEWIDE TOTAL NOTES
LEVEL TOTALS ARE DISTINCT WITHIN THE LEVEL
Local Education Agency (LEA) Level: An individual is only counted once per LEA, regardless of the number of schools or buildings where she or he is employed.
County Level: An individual is only counted once per county, regardless of the number of LEAs where she or he is employed.
State Level: An individual is only counted once per state, regardless of the number of LEAs or counties where she or he is employed.
LEA TYPE CODES
CS - Charter School
CTC - Career Technical Center (AVTS)
IU - Intermediate Unit
SD - School District
SJCI - State Juvenile Correctional Institute
SPJ - Special Program Jointure
STATE - State-Owned School
EDUCATION LEVEL CODES
1 - Less than high school graduate
2 - High school graduate
3 - Some college, less than bachelor's degree
4 - Bachelor's degree (includes master's equivalency)
5 - Master's degree
6 - Doctor's degree
CONTACT:
PA Department of Education
Division of Data Quality
333 Market Street
Harrisburg, PA  17126-0333
[NAME]:  [NAME]
Phone:  (717) 787-2644
Fax:  (717) 787-3148
Text Telephone TTY:  (717) 783-8445
Data Source: Pennsylvania Information Management System (PIMS)
2007-08 Professional Staff Collection
Spreadsheet: 552611d1513686812-need-formula-help-to-find-out-count-find-out-count
Sheet: Table

 | Year | [NAME] | [NAME] | [NAME] | [NAME] | [NAME]
 | 2010 | X1 | X5 | X7 | X1 | X5
 | 2011 | X10 | X5 | X2 | X5 | X1
 | 2012 | X10 | X3 | X10 | X7 | X9
 | 2013 | X8 | X3 | X3 | X4 | X1
 | 2014 | X8 | X1 | X7 | X2 | X6
 | 2015 | X4 | X1 | X1 | X10 | X9