tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 142517d1329882731-excel-2007-consolidating-different-values-under-different-names-indifferent-tabs-to-master-sheet-varification-doc
Sheet: SUKHDEV VIHAR

SUKHDEV VIHAR |  |  |  |  |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR |  |  |  | VINOD NAGAR
SNO | Part Code | Description | Qty | Qty (As on Date 16th Jan-2012)
Section-V,  Part A, SNO-3, 5 | PE-SV Router, PE-SDN Router |  | 1
Existing Material Redeployment
A | Power System
 | 200 AH Battery |  | 2
Spreadsheet: 471523d1469054736-deconcatenating-a-list-of-strings-40_tracks
Sheet: Sheet1

6tH_AVENUE_HEARTBREAK-Wallflowers
ALONE AGAIN-G.O'Sullivan
AMERICAN PIE-D.McLean
ANGIE-Rolling Stones
AT SEVENTEEN-J.Ian
BEAST OF BURDON-Rolling Stones
BECAUSE-BeatlesUniverse
BEHIND BLUE EYES--TheWho
BOXER THE-P.Simon
BROWN-EYED GIRL-V.Morrison
CHAIN THE-FleetwoodMac
CHANGE THE WORLD-E.Clapton
CITY OF NEW ORLEANS-W.Guthrie
[NAME]
COMIN' INTO LOS ANGELES-W.Guthrie
DELTA-CSN
DIED IN YOUR ARMS TONIGHT-Smokie
DON'T FEAR THE REAPER(mod)-BlueOyster
DON'T LOOK BACK-Boston
DREAM ON-Aerosmith
DREAMS-FleetwoodMac
EYE IN THE SKY-A.ParsonsProj
GIVE ME LOVE-G.Harrison
GLORIA-L.Branagan
GO YOUR OWN WAY-Fleetwood Mac
HAVE YOU EVER SEEN THE RAIN-CCR
HELPLESSLY HOPING-CSN
I AM A CHILD-B.Springfield
I GOT A NAME-J.Croce
I HAVE TO SAY IT IN A SONG-J.Croce
I WILL SURVIVE-G.Gaynor
I'LL BE THERE-FourTops
I'LL FOLLOW THE SUN-Beatles
I'M NOT IN LOVE-Eurythmics
IT DON'T COME EASY-R.Starr
JUMP-PointerSys
JUMP-Van Halen
JUST A SONG BEFORE I GO-CSN
KATHY'S SONG-P.Simon
KILLING ME SOFTLY-R.Flack
Spreadsheet: 6497b96b-8af4-4e53-9bbd-d4df56875750
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
FFTHC | Test | FFTHC | THC (Tetrahydrocannabinol) and Carboxy Confirmation, Serum | THC (Tetrhydrocannabinol) | Gas Chromatography-Mass Spectrometry (GC-MS) | Plain, Red-Top Tube: Red OR |  |  | 10 | mL | Submit only 1 of the following specimens:  Serum Draw blood in a plain, red-top tube(s). (Serum gel tube is not acceptable.) Spin down and send 5 mL of serum refrigerated. Note:	1. Indicate serum on request form. 	2. Label specimen appropriately (serum).  [NAME] blood in a green-top (sodium heparin) tube(s). ([NAME] tube is not acceptable.) Spin down and send 5 mL sodium heparin  plasma refrigerated. Note:	1. Indicate plasma on request form.    	2.  [NAME] specimen appropriately (plasma). | 5 mL  NOTE: Submission of the mi | Specimens other than	Serum, plasma Anticoagulants other than	Plain red-top, sodium heparin, EDTA Hemolysis	NA Thawing	NA Lipemia	NA Icteric	NA | This specimen was handled by Medtox Laboratories as a forensic specimen under chain of custody protocol. Compound identification for positive specimens is performed by GC/MS.  Test Performed by: Medtox Laboratories, Inc.                                       402 W. County Road D                                        St. Paul, MN 55112 | Monday through Sunday | 5 days | 7 - 9 days | 1 | 82542 |  |  |  |  | Medtox Laboratories, Inc
FFTHC | [NAME] | VARIES | Varies |  |  |  | Refrigerated
FFTHC | Result | Z1164 | Tetrahydrocannabinol (THC) | Tetrahydrocannabinol (THC) | Alphanumeric |  |  |  |  | ng/mL |  |  |  |  |  |  |  |  |  | In Process
FFTHC | Result | Z1136 | Carboxy-THC | Carboxy-THC | Alphanumeric |  |  |  |  | ng/mL |  |  |  |  |  |  |  |  |  | In Process
Spreadsheet: larry_campbell__20969__Kingman Calcs
Sheet: Turbine

[NAME]
RED ROCK EXPANSION PROJECT
KINGMAN COMPRESSOR STATION
Table 1
TURBINE INFORMATION
Manufacturer: | GE LM2500
Fuel Type: | Sweet Natural Gas
HHV: | 1020 | Btu/scf
Site Elevation: | 5063
Inlet Loss: | 4 | in H2O
Exhaust Loss: | 4 | in H2O
Shaft Power: | 40916 | hp @ 12.8oF (Base Load)
 | 33526 | hp @ 60oF (Base Load)
[NAME]: | 9429 | Btu/hp-hr @95oF (50% Load)
 |  | [NAME]/hr | ([NAME] x shp@12.8oF)
[NAME]: | 6298 | Btu/hp-hr @60oF (Base Load)
 |  | [NAME]/hr | ([NAME] x shp@60oF)
Speed: | 6100 | rpm
[NAME]: |  | [NAME]/hr | ([NAME])
[NAME]: |  | [NAME]/hr | (Avg Heat Rate/HHV)
Annual Fuel: |  | [NAME]/yr | ([NAME])
Potential Emissions
Temp | Turbine | NOx (as NO2) |  | CO |  | THC
(oF) | Load (%) | (lb/hr) | (tpy) | (lb/hr) | (tpy) | (lb/hr) | (tpy)
0 | Base | 24.6 |  | 15 |  | 5.100000000000001
0 | 64 | 27.8 |  | 16.9 |  | 5.9
0 | 50 | 25.2 |  | 15.3 |  | 5.4
12.8 | Base | 24.9 |  | 15.2 |  | 5.100000000000001
12.8 | 50 | 24.7 |  | 15 |  | 5.3
40 | Base | 22.8 |  | 13.8 |  | 4.7
40 | 50 | 22.5 |  | 13.7 |  | 4.8
60 | Base | 21.2 |  | 12.9 |  | 4.4
60 | 50 | 14.5 |  | 8.8 |  | 3
95 | Base | 18.5 |  | 11.3 |  | 3.8
95 | 50 | 13.1 |  | 8 |  | 2.7
 | [NAME]
 | Base [NAME] | 24.9
[NAME] (04/00)
PM | 0.0066 | lb/MMBtu
SO2 | 0.0034 | lb/MMBtu
Formaldehyde | 0.00071 | lb/MMBtu
Proposed Turbine Emissions
 | Maximum | Annual
Pollutant | (lb/hr) | (tpy)
NOX |  |  | operating at 64% load 100% of time
CO |  |  | operating at 64% load 100% of time
VOC |  |  | operating at 64% load 100% of time
PM
SO2
Formaldehyde
Proposed [NAME] with 15% Safety Factor
 | Maximum | Annual
Pollutant | (lb/hr) | (tpy)
NOX
CO
VOC
PM
SO2
Formaldehyde
Spreadsheet: 680321d1590945592-multiple-values-total-multiple-sheets-sum-countif-sample
Sheet: MONTHLY ERROR TOTALS

 |  |  | Stand Sheet | Loadsheet | Flight File (AF/KLM) | LIR | Final Load Report | LIR | Final Load Report | Cargo Documents | NOTOC | Pieces and Weight | Secure Clean Form | [NAME] | Technical Log | Turnaround Safety Checks | Ramp Job Card | Boarding Report | Passenger Manifest | Baggage Manifest | Offload Certifcate | UNMR Documentation | AAA Paperwork | [NAME] | Rush Tag(s) | [NAME] | Bingo Card
BOB
ANDY
KEVIN
MIKE
01JUN |  | N
02JUN
03JUN
04JUN
05JUN
06JUN
07JUN
08JUN
09JUN
10JUN
11JUN
12JUN
13JUN
14JUN
15JUN
16JUN
17JUN
18JUN
19JUN
20JUN
21JUN
22JUN
23JUN
24JUN
25JUN
26JUN
27JUN
28JUN
29JUN
30JUN
Spreadsheet: 294671d1391463984-re-distribution-of-weights-in-a-metric-so-that-they-are-kept-whole-enquirer-weights
Sheet: Sheet1

 |  | Original Wt. | Include | Weight | Include | Weight | Include | Weight | Include | Weight
 | VP | 0.5 | x |  | x |  | x |  | x
 | Sr. Dir. | 0.15 |  |  | x |  | x |  | x
 | Dir. | 0.15 | x |  |  |  | x |  | x
 | Sr. Mgr. | 0.1 | x |  | x |  |  |  | x
 | Mgr. | 0.1 | x |  | x |  | x
 | Total
Spreadsheet: 680050d1590759831-count-number-of-rows-where-the-month-is-the-same-in-col-a-and-the-integer-in-col-c-is-0-2020-05-29-oeldere-gabor-680038d1590757672-count-number-of-rows-where-the-month-is-the-same-i
Sheet: CallRegister

[NAME]
Date of the call | GAVA rep on duty | Duration /min/ | Type of the call | Gender | Age group | Product | Cust. ID | Issue/question raised by Customer | Respons given by Rep | year | month | day | criteria
2020-05-04 00:00:00 | Gerencsér Gábor | 0 | No-call day
2020-05-05 00:00:00 | Gerencsér Gábor | 15 | Product feedback | male | under 30 | Folder
2020-05-06 00:00:00 | [NAME] | 10 | Product feedback | male | under 30 | Electric
2020-05-07 00:00:00 | [NAME] | 5 | Warranty issue | male | 30-50 | Electric
2020-05-08 00:00:00 | [NAME] | 5 | Warranty issue | male | over 50 | Electric
2020-05-11 00:00:00 | Gerencsér Gábor | 5 | Technical question | male | under 30 | Electric
2020-05-11 00:00:00 | Gerencsér Gábor | 10 | Appointment req. | female | 30-50 | Folder
2020-05-11 00:00:00 | Gerencsér Gábor | 10 | Appointment req. | female | 30-51 | Folder
2020-05-13 00:00:00 | [NAME] | 0 | No-call day
2020-05-14 00:00:00 | [NAME] | 5 | Promotion | female | 30-53 | Cross/trekking
2020-05-15 00:00:00 | [NAME] | 2 | Other | male | under 30 | Cross/trekking
2020-05-15 00:00:00 | [NAME] | 10 | Sales feedback | male | under 30 | MTB
2020-05-18 00:00:00 | Gerencsér Gábor | 0 | No-call day
2020-05-18 00:00:00 | Gerencsér Gábor | 15 | Product feedback | male | under 30 | Folder
2020-05-19 00:00:00 | [NAME] | 10 | Product feedback | male | under 30 | Electric
2020-05-19 00:00:00 | [NAME] | 5 | Warranty issue | male | 30-50 | Electric
2020-05-20 00:00:00 | [NAME] | 5 | Warranty issue | male | over 50 | Electric
2020-05-21 00:00:00 | Gerencsér Gábor | 5 | Technical question | male | under 30 | Electric
2020-05-21 00:00:00 | Gerencsér Gábor | 10 | Appointment req. | female | 30-50 | Folder
2020-05-21 00:00:00 | Gerencsér Gábor | 10 | Appointment req. | female | 30-51 | Folder
2020-05-22 00:00:00 | [NAME] | 0 | No-call day
2020-05-22 00:00:00 | [NAME] | 5 | Promotion | female | 30-53 | Cross/trekking
2020-05-25 00:00:00 | [NAME] | 2 | Other | male | under 30 | Cross/trekking
2020-05-25 00:00:00 | [NAME] | 10 | Sales feedback | male | under 30 | MTB
 | 1 | 1 | 1 | 1 | 1 | 1 | 1
Spreadsheet: 714874d1611416419-return-value-of-latest-balance-for-each-month-and-accounts-copie-de-forum-excel-22-jan-2021-1-complete
Sheet: Projection

Épargne et inv.  (défilé [NAME]) | Last month | This month | 2020-01-01 00:00:00
AR | [NAME]? | [NAME]?
FT
PL
UR
Spreadsheet: a21ee3c0-d825-4c6e-acaf-bb4881c0d5e7
Sheet: Sheet1

PROG ID | ATHLETE ID | ATHLETE FIRST | ATHLETE LAST | NATIONALITY | START NUMBER | SWIM | T1 | BIKE | T2 | RUN | POSITION | TOTAL TIME
261352 | 72819 | Christine | Robbins | CAN | 2 | 00:17:01 | 00:02:11 | 00:40:09 | 00:01:05 | 00:22:30 | 1 | 01:22:53
Spreadsheet: 542309d1507803515-how-to-sum-time-depending-on-the-day-of-the-week-sum-time
Sheet: Sheet1

2017-04-26 00:00:00 | 6:38:00
2017-04-27 00:00:00 | 11:24:00
2017-04-28 00:00:00 | 10:26:00 |  | Sunday |  |  | I would like to sum the hours that fall on a given day of the week
2017-04-29 00:00:00 | 6:42:00 |  | Monday
2017-05-02 00:00:00 | 9:24:00 |  | Tuesday
2017-05-03 00:00:00 | 10:26:00 |  | Wednesday
2017-05-04 00:00:00 | 10:33:00 |  | Thursday
2017-05-05 00:00:00 | 9:41:00 |  | Friday
2017-05-06 00:00:00 |  |  | Saturday
2017-05-08 00:00:00 | 8:44:00
2017-05-09 00:00:00 | 9:21:00 |  | Total | 268.52
2017-05-10 00:00:00 | 9:25:00
2017-05-11 00:00:00 | 10:27:00
2017-05-12 00:00:00 | 8:25:00
2017-05-15 00:00:00 | 9:29:00
2017-05-16 00:00:00 | 11:09:00
2017-05-17 00:00:00 | 10:34:00
2017-06-19 00:00:00 | 14:08:00
2017-06-20 00:00:00 | 14:27:00
2017-06-21 00:00:00 | 14:10:00
2017-06-22 00:00:00 | 10:32:00
2017-06-23 00:00:00 | 10:34:00
2017-06-24 00:00:00 | 6:21:00
2017-06-26 00:00:00 | 10:16:00
2017-06-27 00:00:00 | 10:14:00
2017-06-28 00:00:00 | 11:12:00
2017-06-29 00:00:00 | 14:10:00
Spreadsheet: 811060d1672251721-transponse-v-h-data-with-option-book1
Sheet: Sheet1

 |  | 2022-01-01 00:00:00 |  |  |  |  |  |  |  |  |  |  |  | 1.hour | 2.hour | 3.hour | 4.hour | 5.hour | 6.hour | 7.hour | 8.hour
 | Project
 | AA | 3 | 8 |  |  |  |  | 2 | 3
 | BB | 2 |  |  |  | 4 | 3 | 2 | 3
 | CC | 2 |  |  |  |  | 5 | 2 | 1 | 8
Spreadsheet: 725757d1616841118-help-on-adjusting-excel-formula-to-calculate-more-date-sales-ledger-2021-jt
Sheet: Student Statement

 |  |  |  |  |  |  |  |  |  | Desired Outcome
 | ST 001 |  |  |  |  |  |  |  | ST 001
Date | Receipt | Invoice | Debit | Credit | Cumulative Balance |  |  | Date | Receipt | Invoice | Debit | Credit | Cumulative Balance
 |  |  |  |  |  |  |  | 2020-01-01 00:00:00 |  | C001 |  |  | 400
 |  |  |  |  |  |  |  | 2020-01-12 00:00:00 | R010 | C001 |  | 300
 |  |  |  |  |  |  |  | 2020-01-14 00:00:00 |  | 0001 | 2300
 |  |  |  |  |  |  |  | 2020-05-12 00:00:00 | R012 | 0001 |  | 2300
 |  |  |  |  |  |  |  | 2020-09-09 00:00:00 |  | 0005 | 2500
 |  |  |  |  |  |  |  | 2020-09-12 00:00:00 | R015 | 0005 |  | 2400
Spreadsheet: 801898d1666464053-incorporate-negative-time-hours-calculation-testworkbook
Sheet: Sheet1

Day | Time In | Time Out | Hours Worked | upto 7.5 | Overtime
Mon | 8:15:00 | 18:15:00
Tusd | 9:30:00 | 20:30:00
Wnsd | 16:30:00 | 20:15:00
Thurs
Frid
Sat
Sund
Spreadsheet: 41296d1239792899-vlookup-from-multiple-sheets-shift-schedule
Sheet: Q.C.

Q.C.
[NAME]. | SAP NO. | NAME | SECTION
 | 1062 |  |  | A,
 | 520 |  |  | A.
 | 521 |  |  | B
 | 467 |  |  | B.
 | 1783 |  |  | C
 | 1243 |  |  | C
 | 1245 |  |  | G
 |  | 'A' SHIFT
 |  | 'B' SHIFT
 |  | 'C' SHIFT
 |  | 'G' SHIFT
 |  | TOTAL:
Spreadsheet: 747902d1631774200-showing-the-whole-row-when-matched-1
Sheet: Sheet1

Ref No | Case Desciption | Remarks | Status | Severity
12345 | Case 1 | Test | Open | High
23456 | Case 2 | Test | Closed | Critical
34567 | Case 3 | Test | Open | Low
56789 | Case 4 | Test | Closed | High
89076 | Case 5 | Test | Open | Critical
Spreadsheet: 1318a332-2d4c-4f40-a59c-b79aa49d9e11
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
 | 5368.0 International Trade in Goods and Services, Australia
 | TABLE 7. GOODS CREDITS, Trend estimates, Current prices
Related Information: | Summary Publication | Explanatory Notes | Inquiries
Data Item Description |  |  | Series Type | Series ID | Series Start | Series End | No. Obs. | Unit | Data Type | [NAME]. | Collection Month
Total goods credits ; |  |  | Trend | A2718657A | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
General merchandise ; |  |  | Trend | A2718658C | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Rural goods ; |  |  | Trend | A2718660R | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Meat and meat preparations ; |  |  | Trend | A2718661T | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Cereal grains and cereal preparations ; |  |  | Trend | A2718663W | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Wool and sheepskins ; |  |  | Trend | A2718664X | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Other rural ; |  |  | Trend | A2718666C | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Non-rural goods ; |  |  | Trend | A2718667F | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Metal ores and minerals ; |  |  | Trend | A2718668J | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Coal, coke and briquettes ; |  |  | Trend | A2718669K | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Other mineral fuels ; |  |  | Trend | A2718670V | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Metals (excl. non-monetary gold) ; |  |  | Trend | A2718671W | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Machinery ; |  |  | Trend | A2718672X | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Transport equipment ; |  |  | Trend | A2718673A | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Other manufactures ; |  |  | Trend | A2718675F | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Other non-rural (incl. sugar and beverages) ; |  |  | Trend | A2718676J | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Goods procured in ports by carriers ; |  |  | Trend | A2718678L | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Net exports of goods under merchanting ; |  |  | Trend | A2718679R | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
Non-monetary gold ; |  |  | Trend | A2718682C | 1971-07-01 00:00:00 | 2010-08-01 00:00:00 | 470 | $ Millions | FLOW | Month | 1
© Commonwealth of Australia  2010
Spreadsheet: 886562d1736599777-even-month-odd-month-formula-mese-pari_dispari-etaf
Sheet: Foglio1

 | 2025-02-01 00:00:00
 | 2025-02-01 00:00:00
 | 2025-12-01 00:00:00
 | 2025-01-01 00:00:00
 | 2025-07-12 00:00:00
 | 2025-08-12 00:00:00
 | 2025-09-11 00:00:00
 | 2025-10-01 00:00:00
 | 2025-03-01 00:00:00
 | 2025-08-01 00:00:00
 | 2025-11-01 00:00:00
 | 2025-03-01 00:00:00
 | 2025-07-01 00:00:00
 | 2025-08-12 00:00:00
 | 2025-04-01 00:00:00
 | 2025-09-12 00:00:00
 | 2025-12-01 00:00:00
Spreadsheet: mike_carson__27581__KOCH01112002
Sheet: Sheet1

 | [NAME] for power delivered
 | On-Peak
 |  | EPMI | [NAME]'s
 |  | MW | AVG |  | Credit | EPMI | Total |  | Existing Positions |  | Net Profit
 |  | Postion | Price |  | Fee | COST | Dollars |  | Net Cost/Gain |  | Dollars
 | Entergy | 100 | 18.5 |  | 1 |  |  |  |  | 26.03
 | TVA | 0 |  |  | 1 |  |  |  |  | 31
 | Cinergy | -700 | 17.7 |  | 1 |  |  |  |  | 30.96
 | Comed | -100 | 18 |  | 1 |  |  |  |  | 34.75
 | Off-Peak
 |  | EPMI | [NAME]'s
 |  | MW | AVG |  | Credit |  | Total |  | Existing Positions |  | Net Profit
 |  | Postion | Price |  | Fee |  | Dollars |  | Net Cost/Gain |  | Dollars
 | Entergy | 0 |  |  | 1
 | TVA | 0 |  |  | 1
 | Cinergy | -50 | 14.7 |  | 1 |  |  |  |  | 18.25
 | Comed | 0 |  |  | 1
 | LD Charges |  |  |  |  |  | 0
 |  |  |  |  | Grand |  | Wire Amount
 |  |  |  |  | Total | >>>>>>
 |  |  |  |  |  |  |  |  | Existing
Spreadsheet: scott_neal__38013__NY City Forecast
Sheet: LILCO

 | LILCO
 | Tavg | [NAME]  (bcf) with 2% Growth 2000-01
 | 0 | 550337.711989938
 | 1 | 550337.6895055452
 | 2 | 550334.948302363
 | 3 | 550307.4086397367
 | 4 | 550199.6186790784
 | 5 | 549933.1114735638
 | 6 | 549424.3739225453
 | 7 | 548597.7110964879
 | 8 | 547391.5527325202
 | 9 | 545760.1858543877
 | 10 | 543672.9476957751
 | 11 | 541112.2599158171
 | 12 | 538071.3045614526
 | 13 | 534551.7570946129
 | 14 | 530561.7646262042
 | 15 | 526114.2330941812
 | 16 | 521225.4237542022
 | 17 | 515913.8303137489
 | 18 | 510199.2974482577
 | 19 | 504102.3944027986
 | 20 | 497643.9315321259
 | 21 | 490844.4588551464
 | 22 | 483724.0855511362
 | 23 | 476302.2812923525
 | 24 | 468597.7418849517
 | 25 | 460628.3052534385
 | 26 | 452410.9050324995
 | 27 | 443961.5520269336
 | 28 | 435295.3360827523
 | 29 | 426426.4426622692
 | 30 | 417368.167270035
 | 31 | 408132.9153623516
 | 32 | 398732.3303269588
 | 33 | 389177.2860891713
 | 34 | 379477.9250887161
 | 35 | 369643.7024412648
 | 36 | 359683.429130896
 | 37 | 349605.3144711994
 | 38 | 339417.0091885305
 | 39 | 329125.6529863524
 | 40 | 318737.9355335039
 | 41 | 308260.1889091638
 | 42 | 297698.543589198
 | 43 | 287059.1982668648
 | 44 | 276348.8720912111
 | 45 | 265575.5181178904
 | 46 | 254749.3676796974
 | 47 | 243884.3362779503
 | 48 | 232999.7477574179
 | 49 | 222122.2315911912
 | 50 | 211287.5382942348
 | 51 | 200541.9310212402
 | 52 | 189942.7799715009
 | 53 | 179558.03366382
 | 54 | 169464.3717392391
 | 55 | 159744.0389589243
 | 56 | 150480.5814921791
 | 57 | 141753.9075031326
 | 58 | 133635.231729314
 | 59 | 126182.5110890659
 | 60 | 119436.9299014575
 | 61 | 113420.8646746463
 | 62 | 108136.8162280864
 | 63 | 103568.5430985747
 | 64 | 99683.35801187376
 | 65 | 96434.67253841952
 | 66 | 93766.107319968
 | 67 | 91615.10307089251
 | 68 | 89916.43767543107
 | 69 | 88605.33043125151
 | 70 | 87619.94613491683
 | 71 | 86903.22397812363
 | 72 | 86404.04337912868
 | 73 | 86077.79899849047
 | 74 | 85886.49181345776
 | 75 | 85798.45624981585
 | 76 | 85787.84029428803
 | 77 | 85833.941776284
 | 78 | 85920.48460901345
 | 79 | 86034.89770077029
 | 80 | 86167.63929535796
 | 81 | 86311.59236420317
 | 82 | 86461.54311147355
 | 83 | 86613.74474674936
 | 84 | 86765.56207260252
 | 85 | 86915.18854671746
 | 86 | 87061.42566115792
 | 87 | 87203.5141204984
 | 88 | 87341.006872398
 | 89 | 87473.67513876209
 | 90 | 87601.43991536945
 | 91 | 87724.32275355235
 | 92 | 87842.41088877112
 | 93 | 87955.83287543747
 | 94 | 88064.741802861
 | 95 | 88169.30390660903
 | 96 | 88269.69096984253
 | 97 | 88366.07535363428
 | 98 | 88458.6268286161
 | 99 | 88547.51062568677
 | 100 | 88632.88630120634
 | 101 | 88714.90713882344
 | 102 | 88793.71989926386
 | 103 | 88869.4647913373
 | 104 | 88942.27557995872
 | 105 | 89012.27977585509
 | 106 | 89079.59887104081
 | 107 | 89144.34859705855
 | 108 | 89206.63919148722
Spreadsheet: 113301d1309263437-calculate-the-discounted-cash-flow-and-net-present-value-business-case-omv-petrom-v1
Sheet: MD Costs

 | Exchange rate date | April 2011 |  |  | Type of setting in allowance
 | Exchange rate MDL vs. EUR | 1 |  |  | single
 |  |  |  |  | couple
 |  | EUR | EUR |  | Relocation costs |  | Price/unit | Units | Total
 | 1550000   SALARIES |  | 0 |  | Setting in allowance | single | 2000 | 1 | 2000
 | 1551008   SALARIES - PRO RATA |  | 0 |  | Setting in allowance | couple | 3000 | 1 | 3000
 | 1557800   ONE-OFF PAYMENTS SALARIED EMPLOYEES |  | 0 |  | Setting in allowance - children |  | 800 | 2 | 1600
 | *          0630 personnel (salary earner) | 59431.2275044442 | 59431.2275044442 |  | Flight costs |  | 300 | 4 | 1200
 | 1581000   STATUTORY SOCIAL EXPENSE EMPLOYEE |  | 0 |  | Transport goods |  | 300 | 1 | 300
 | *          0640 social contributions (salary earner |  | 0 |  | Relocation days off |  | 2560.44780585 | 3 | 7681.343417550001
 | 1580500   STATUTORY SOCIAL EXPENSE OTHERS |  | 0 |  | Free assistance |  | 1000 | 1 | 1000
 | 1591700   COMPANY DOCTORS AND THEIR SUBSTITUTES |  | 0 |  | Housing allowance manager |  | 2400 | 3 | 7200
 | 1595000   VOLUNTARY FRINGE BENEFITS |  | 0 |  | Housing allowance emp. |  | 1200 | 10 | 12000
 | *          0650 personnel other costs |  | 0 |  | Total |  |  |  | 35981.34341755
 | **         0660 direct personnel expenses |  | 0
 | 1564000   CONTRIBUTION PLAN FOR PENSION FUND |  | 0
 | *          0680 pension plan contribution |  | 0
 | **         0700 pensions |  | 0
 | ***        0760 social expenses |  | 0
 | ****       0765 TM1: personnel expenses |  | 0
 | 1750500   TRAVEL EXPENSES/PER DIEM ALLOWANCES EMPL |  | 0
 | 1750600   TRAVEL EXPENSES/PER DIEM ALLOW. EMPLOYEE |  | 0
 | *          0780 TM1: travel expenses | 1242.92488400723 | 1242.92488400723
 | 1753100   COURSES, SEMINARS AND MEETINGS EMPLOYEES |  | 0
 | *          0790 TM1:trainings | 3741.5227675856 | 3741.5227675856
 | 1767000   PROVISION OF PERSONNEL |  | 0
 | *          0800 temporary leased personnel |  | 0
 | Total personal costs other than salaries |  |  | 4984.44765159283
 | IT Expenses | 15197.4369535692 | 15197.4369535692
 | Communication | 7921.586374343479 | 7921.586374343479
Spreadsheet: 116029d1311522312-selective-columns-handicap-template-midshires
Sheet: ha

Hubband. [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | HANDICAPPING
hole | par | stroke index | adjusted par | pts calc | [NAME] | strokes | points | PAR 3 | INDEX 1 | INDEX 2 | INDEX 3 | adjusted par | pts calc | [NAME] | points | handicap | handicap | handicap | catergory | Buffer Zone | css | Nett Differential | adjustment
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Nett | Nett
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | points | points
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 18 | 36
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | par 3
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | sss | css adj | "RO"
in
out
total