tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: e2480c45-1bd2-466c-bde4-26a6ff7b2f31
Sheet: Netting_Metadata

REPORT OF FISH TAKEN UNDER A SCIENTIFIC COLLECTORS PERMIT
Name: |  |  | Affiliation:
Address: |  |  | City:
State/Zip: |  |  | Phone:
[NAME]:
Sheet 1.  Sampling metadata: The information below is the top portion (header) of the FWP Netting Field Form.
 | Details about catch (fish details) are recorded on the "fish details template" worksheet.
1 | Permit Number
2 | PermitYear
3 | Water Name
4 | Section |  | Section/ location of survey
5 | Date |  | MM\DD\YYYY
6 | Observers |  | (Name of crew, first & last names or initial)
7 | Purpose |  | (Long-term [NAME]/absence\Other)
8 | Waterbody Latitude |  | (NAD 83 decimal degrees)
9 | [NAME] |  | (NAD 83 decimal degrees)
10 | Elevation |  | lake level elevation
11 | Elevation Units |  | (ft, m)
12 | Latitude of Net |  | (NAD 83, decimal degrees)
13 | Longitude of Net |  | (NAD 83, decimal degrees)
14 | Depth Start |  | Depth of water where net was deployed
15 | Depth Start Units |  | (ft, m)
16 | Depth End
17 | Depth End Units |  | (ft, m)
18 | Net Gear Type |  | ([NAME] net, trap net, fyke, etc...)
19 | Net Type |  | (floating, sinking, other)
20 | Mesh size |  | (mono, multistrand, etc…)
21 | Type |  | (Netting type e.g. mono or  multi-strand)
22 | Net measure |  | (stretch, bar)
23 | Net Length
24 | Net length units |  | (ft, m)
25 | Net height
26 | Net height units |  | (ft, m)
27 | Net set date |  | (MM\DD\YYYY)
28 | Net set time |  | (24 hr)
29 | Net pull date |  | (MM\DD\YYYY)
30 | Net pull time |  | (24 hr)
31 | Clarity
32 | Clarity Units |  | (NTU, m)
33 | Clarity measurement technique |  | (Secchi disk, tube, meter)
34 | Clarity Time (24 hr)
35 | pH
36 | Depth
37 | Depth Units |  | (ft, m)
38 | Depth Time |  | (24 hr)
39 | Water temp
40 | Water Temp Units |  | (Deg C, Deg F)
41 | Water Temp Depth
42 | Water Temp Depth Units |  | (ft, m)
43 | Water Temp Time (24 hr)
44 | Fish length Unit |  | ([NAME], cm, in)
45 | Fish Weight Unit |  | (g, kg, lbs)
46 | Fish length measure technique |  | (Total , Fork, Standard, Eye-Fork)
47 | Catch combined? |  | (Y or N) "Y" if you combined the catch from all your nets or "N" if you segregate catch by nets
48 | # of Nets |  | if catch is combined
49 | Net # |  | net # if segregate catch by net
Spreadsheet: 174567d1345116334-combining-2-workbooks-workbook-1
Sheet: August

 |  |  |  |  |  |  |  |  | Sun | Mon | Tue | Wed | Thurs | Fri | Sat
 |  | Name | Grade | Term | Reason for Absence | Code | Contract Hours | Sick Hours
 |  |  |  |  |  |  |  |  | 2012-07-29 00:00:00 | 2012-07-30 00:00:00 | 2012-07-31 00:00:00 | 2012-08-01 00:00:00 | 2012-08-02 00:00:00 | 2012-08-03 00:00:00 | 2012-08-04 00:00:00
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Year week | 18 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
or |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Financial week | 5 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  | Total Hours Lost | 0
 |  |  |  |  |  | Percentage of Workforce off |  | 0
 |  |  |  |  |  |  |  |  | Sun | Mon | Tue | Wed | Thurs | Fri | Sat
 |  | Name | Grade | Term | Reason for Absence | Code | Contract Hours | Sick Hours
 |  |  |  |  |  |  |  |  | 2012-08-05 00:00:00 | 2012-08-06 00:00:00 | 2012-08-07 00:00:00 | 2012-08-08 00:00:00 | 2012-08-09 00:00:00 | 2012-08-10 00:00:00 | 2012-08-11 00:00:00
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Year week | 19 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
or |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Financial week | 6 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  | Total Hours Lost | 0
 |  |  |  |  |  | Percentage of Workforce off |  | 0
 |  |  |  |  |  |  |  |  | Sun | Mon | Tue | Wed | Thurs | Fri | Sat
 |  | Name | Grade | Term | Reason for Absence | Code | Contract Hours | Sick Hours
 |  |  |  |  |  |  |  |  | 2012-08-12 00:00:00 | 2012-08-13 00:00:00 | 2012-08-14 00:00:00 | 2012-08-15 00:00:00 | 2012-08-16 00:00:00 | 2012-08-17 00:00:00 | 2012-08-18 00:00:00
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Year week | 20 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
or |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Financial week | 7 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  | Total Hours Lost | 0
 |  |  |  |  |  | Percentage of Workforce off |  | 0
 |  |  |  |  |  |  |  |  | Sun | Mon | Tue | Wed | Thurs | Fri | Sat
 |  | Name | Grade | Term | Reason for Absence | Code | Contract Hours | Sick Hours
 |  |  |  |  |  |  |  |  | 2012-08-19 00:00:00 | 2012-08-20 00:00:00 | 2012-08-21 00:00:00 | 2012-08-22 00:00:00 | 2012-08-23 00:00:00 | 2012-08-24 00:00:00 | 2012-08-25 00:00:00
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Year week | 21 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
or |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
Financial week | 8 |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  |  | 0
 |  |  |  |  |  |  | Total Hours Lost | 0
 |  |  |  |  |  | Percentage of Workforce off |  | 0
Spreadsheet: 753285d1635344579-formula-creating-circular-reference-cant-find-solution-test-sheet-1-
Sheet: Pricing 2021

 |  |  |  |  |  |  |  |  | Variables |  | Charge | Quantity of Charge |  |  | YES
 |  |  | Customer Name |  |  |  |  |  | Months Storage? |  | 20 | 1 |  |  | NO
 |  |  | Date
 | 24 |  | charge 0 | NO |  |  |  |  | Insurance |  | 0.02 | 1
 | 12 |  | charge 1 | 1 |  |  |  |  | Charge 0 |  | 2 | 0.2
 | 12 |  | Months Storage? | 0 |  |  |  |  | other charge |  | 1 | 1
 | 144 |  | insurance | NO
 | 1440
 | 34560 |  | other charge | NO
 | 2592
 | 62208 |  | Notes:
Spreadsheet: 741034d1626781403-auto-populate-table-with-start-and-end-year-work
Sheet: Dates

 | Asset Management
 | Engine Teardown Start Date | 2021-07-01 00:00:00 |  | Start Date
 | Engine Teardown End Date | 2028-06-30 00:00:00 |  | End Date
 | Engine Parts Sale Start Date | 2022-09-01 00:00:00
 | Engine Parts Sale End Date | 2027-08-30 00:00:00 |  | No. of years
 | Engine Straight Sale Date | 2028-12-31 00:00:00 |  | Start Year
 |  |  |  | End Year
 | Lease
 | Engine Acquisition | 2021-11-01 00:00:00
 | Engine Repair Start Date | 2025-08-03 00:00:00
 | Engine Repair End Date | 2025-11-03 00:00:00
 | Lease Start Date | 2021-03-01 00:00:00
 | Lease End Date | 2027-02-28 00:00:00
 | Year
Spreadsheet: darrell_schoolcraft__7727__2002 SJ Outages1
Sheet: August - September

SAN JUAN AREA ANNUAL OUTAGE MEETING SUMMARY
MARCH 7, 2002
August, 2002 |  |  |  |  | September 2002
 |  |  | Affected Vol. |  |  |  | Affected Vol.
 | Date | Location | (MMcf/d) |  | Date | Location | (MMcf/d)
TW | None Scheduled |  |  |  | None Scheduled
 |  |  |  |  | Possible LaPlata & Bisti L/R |  | 705/850
El Paso | 1 - 5 | Pecos River PLC | 250 |  | 10 | Rio Vista ESD | 150
 | 5 or 8 | Laguna ESD | 80 |  | 11 | Rio Vista DOT | 100
 | 14 | Navajo ESD | 280 |  | 14 | [NAME] | 650
 | 11 - 16 | Navajo 2C Hot Gas Path | 230 |  | 15 | Caprock Piping | 80
 | 19 - 31 | Flagstaff Maint. | 80
WFS | None Scheduled |  |  |  | 10 - 11 | [NAME] | 30
PNM | 31 | Rio Puerco | 20 |  | 5 | [NAME] | 20
 |  |  |  |  | 26 | [NAME] | 20
EPFS | None Scheduled |  |  |  | 22-25 | Waha Plant (Monahan's Area)
Burlington | None Scheduled |  |  |  | None Scheduled
Spreadsheet: 0aec4bcf-38b7-4e16-8e9b-3d6e6d14890a
Sheet: Statute

124D.98 Literacy incentive aid, as amended in 2012:
Subdivision 1. Literacy incentive aid.
In fiscal year 2013 and later, a district's literacy incentive aid equals
the sum of the proficiency aid under subdivision 2, and the growth
aid under subdivision 3.
Subd. 2. Proficiency aid.
In fiscal year 2013 and later, the proficiency aid for each school is equal
to the product of the school's proficiency allowance times the number of
third grade pupils at the school on October 1 of the previous fiscal year.
A school's proficiency allowance is equal to the percentage of students
in each building that meet or exceed proficiency on the third grade
reading Minnesota Comprehensive Assessment, averaged across the
previous three test administrations, times $530.
Subd. 3. Growth aid.
In fiscal year 2013 and later, the growth aid for each school is equal to the
product of the school's growth allowance times the number of fourth
grade pupils enrolled at the school on October 1 of the previous fiscal
year. A school's growth allowance is equal to the percentage of students
at that school making medium or high growth, under section 120B.299,
on the fourth grade reading Minnesota Comprehensive Assessment,
averaged across the previous three test administrations, times $530.
Spreadsheet: 1db419a4-b469-48eb-aa18-ef05da13b4f0
Sheet: Sheet1

Table 5--Cottonseed meal:  U.S. supply and disappearance | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9
 |  | Supply |  |  |  |  | Disappearance
Year begin. | Beginning |  |  |  |  |  |  |  | Ending
Oct. 1 | stocks | Imports | Production | Total |  | Domestic | Exports | Total | stocks
 |  |  |  | 1,000 short tons
2009/10 | 17.343 | 0 | 883.334 | 900.6769999999999 |  | 766.8439999999999 | 79.6 | 846.444 | 54.233
2010/111 | 54.233 | 0 | 1163 | 1217.233 |  | 1079.705 | 92.528 | 1172.233 | 45
2011/122 | 45 | 0.2 | 1090 | 1135.2 |  | 1000.2 | 85 | 1085.2 | 50
1 Estimated.  2 Forecast.
Source:  USDA, Foreign Agricultural Service, PS&D Online.
Last update: | 2012-04-12 13:57:01.810000
Spreadsheet: 169586d1342969424-how-to-apply-countif-formula-when-data-are-on-different-sheets-book1
Sheet: April

 |  |  |  | Sun | Mon | Tue | Wed | Thu | Fri | Sat | Sun | Mon | Tue | Wed | Thu | Fri | Sat | Sun | Mon | Tue | Wed | Thu | Fri | Sat | Sun | Mon | Tue | Wed | Thu | Fri | Sat | Sun | Mon
S.no | Employee Name | SID | Process | 2012-04-01 00:00:00 | 2012-04-02 00:00:00 | 2012-04-03 00:00:00 | 2012-04-04 00:00:00 | 2012-04-05 00:00:00 | 2012-04-06 00:00:00 | 2012-04-07 00:00:00 | 2012-04-08 00:00:00 | 2012-04-09 00:00:00 | 2012-04-10 00:00:00 | 2012-04-11 00:00:00 | 2012-04-12 00:00:00 | 2012-04-13 00:00:00 | 2012-04-14 00:00:00 | 2012-04-15 00:00:00 | 2012-04-16 00:00:00 | 2012-04-17 00:00:00 | 2012-04-18 00:00:00 | 2012-04-19 00:00:00 | 2012-04-20 00:00:00 | 2012-04-21 00:00:00 | 2012-04-22 00:00:00 | 2012-04-23 00:00:00 | 2012-04-24 00:00:00 | 2012-04-25 00:00:00 | 2012-04-26 00:00:00 | 2012-04-27 00:00:00 | 2012-04-28 00:00:00 | 2012-04-29 00:00:00 | 2012-04-30 00:00:00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
Spreadsheet: 153862d1336073877-excel-2007-form-to-insert-rows-on-another-sheet-quality-scores-by-agent-sample
Sheet: Floor Total

Monthly Results
[NAME]:
 | Greeting |  |  | Script Adherence |  | Call Handling |  |  |  |  |  | Technical |  |  | Transferring/Closing |  |  | Average  Score
Last Name, First Name | 1.1 | 1.2 | 1.3 | 2.1 | 2.2 | 3.1 | 3.2 | 3.3 | 3.4 | 3.5 | 3.6 | 4.1 | 4.2 | 4.3 | 5.1 | 5.2 | 5.3
1
2
3
4
5
Error Totals
Spreadsheet: 797343d1663836264-formula-that-links-trajectnummer-depending-on-the-date-with-the-correct-line-excel-problem
Sheet: Blad1

BSN | Trajectnummer | Opnamedatum | Ontslagdatum
1111 | 100 | 2022-01-01 00:00:00 | 2022-01-02 00:00:00
1111 | 101 | 2022-01-03 00:00:00 | 2022-01-04 00:00:00
BSN | Uitvoerdatum | Aantal uur | Trajectnummer
1111 | 2022-01-01 00:00:00 | 10
1111 | 2022-01-02 00:00:00 | 10
1111 | 2022-01-03 00:00:00 | 15
1111 | 2022-01-04 00:00:00 | 15
Depending on the date, link the correct "trajectnummer".
Spreadsheet: 9e39f0ad-7270-47d5-b492-c2fdf83b6021
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8
 |  | C. reinhardtii |  |  | E. coli
ribosome component |  | size, after import where applicable
 |  | aa/nt | mw (Da) |  | aa/nt | mw (Da)
L1 |  | 261 | 28512.84 |  | 234 | 24729.64
L2 |  | 278 | 30897.66 |  | 278 | 29860.44
L3 |  | 236 | 25371.42 |  | 209 | 22243.52
[NAME] |  | 176 | 18593.33 |  | 201 | 22086.53
L5 |  | 187 | 21253.93 |  | 179 | 20301.57
L6 |  | 197 | 21004.65 |  | 177 | 18903.78
L7/L12 |  | 130 | 13355.45 |  | 121 | 12295.2
L9 |  | 183 | 20239.54 |  | 149 | 15769.06
L10 |  | 197 | 21732.36 |  | 165 | 17711.59
L11 |  | 140 | 14749.36 |  | 142 | 14875.38
L12 |  | 130 | 14226.76 |  | 129 | 13844.93
[NAME] |  | 195 | 21281.62 |  | 195 | 16018.54
[NAME] |  | 122 | 13445.73 |  | 123 | 13541.02
L15 |  | 221 | 23317.84 |  | 144 | 14980.42
L16 |  | 136 | 15468.34 |  | 136 | 15281.2
L17 |  | 124 | 14170.6 |  | 127 | 14364.59
L18 |  | 119 | 12938.77 |  | 117 | 12769.63
L19 |  | 122 | 13261.37 |  | 115 | 13133.24
L20 |  | 112 | 13547.98 |  | 118 | 13496.96
[NAME] |  | 128 | 14205.71 |  | 103 | 11564.35
L22 |  | 132 | 14451.93 |  | 110 | 12226.29
[NAME] |  | 95 | 11186.11 |  | 100 | 11199.12
L24 |  | 137 | 14935.67 |  | 104 | 11316.21
[NAME] |  | not identified |  |  | 94 | 10693.44
L27 |  | 145 | 15459.68 |  | 85 | 9124.47
L28 |  | 144 | 16460.01 |  | 78 | 9006.49
L29 |  | not identified |  |  | 63 | 7273.45
L30 |  | not identified |  |  | 59 | 6541.79
[NAME] |  | 105 | 11550.25 |  | 70 | 7871.06
L32 |  | 62 | 6879.98 |  | 57 | 6446.38
[NAME] |  | 75 | 8581.98 |  | 55 | 6371.59
L34 |  | 60 | 12881.23 |  | 46 | 5380.39
L35 |  | 47 | 5213.95 |  | 65 | 7288.93
[NAME] |  | 37 | 4260.25 |  | 38 | 4364.33
PSRP-5
PSRP-6 |  | 53 | 5864.74
protein total mass (Da) |  |  | 499301.0399999999 |  |  | 452875.53
 |  |  |  |  | protein mass difference (Da) |  |  | 46425.50999999989
 |  |  |  |  |  | % difference |  | 10.25127367778071
23S rRNA |  | 2515 | 813216 |  | 2904 | 940420.8
5S rRNA |  | 122 | 39082.4 |  | 120 | 38734
total mass (Da) |  |  | 1351599.44 |  |  | 1432030.33
 |  |  |  |  |  | total mass difference (Da) |  | -80430.89000000013
 |  |  |  |  |  | % difference |  | -5.616563302817764
Spreadsheet: 0ec718c9-646f-4166-b30e-48270d7380e4
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 16. PERIOD AVERAGE EXCHANGE RATES, Units of Foreign Currency per Australian Dollar
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
Euro ; |  |  | Original | A2716728L | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | $ | INDEX | Month | 1
[NAME] ; |  |  | Original | A2716729R | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | $ | INDEX | Month | 1
United States Dollar ; |  |  | Original | A2716726J | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | $ | INDEX | Month | 1
United Kingdom Pound ; |  |  | Original | A2716727K | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | $ | INDEX | Month | 1
Special Drawing Right ; |  |  | Original | A2716730X | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | $ | INDEX | Month | 1
Trade Weighted Index ; |  |  | Original | A2716731A | 1978-07-01 00:00:00 | 2012-01-01 00:00:00 | 403 | Index Numbers | INDEX | Month | 1
© Commonwealth of Australia  2012
Spreadsheet: 125787d1319215670-excel-2007-formula-help-time-calculation-time-calulator-example
Sheet: Template

Actual Time
Week Day |  | Time In | Lunch Out | Lunch In | Time Out
2011-06-06 00:00:00
2011-06-07 00:00:00 |  |  |  |  |  |  | Hours Left:
2011-06-08 00:00:00 |  |  |  |  |  |  | [NAME]:
2011-06-09 00:00:00
2011-06-10 00:00:00
2011-06-11 00:00:00
Peoplesoft Time
Week Day |  | Time In | Lunch Out | Lunch In | Time Out |  | Total Hours
2011-06-06 00:00:00 |  |  |  |  |  |  |  |  |  | Time Out Calculator
2011-06-07 00:00:00 |  |  |  |  |  |  |  |  |  | Hours Needed: |  | Converted: | [NAME]:
2011-06-08 00:00:00 |  |  |  |  |  |  |  |  |  | 06:15:00
2011-06-09 00:00:00 |  |  |  |  |  |  |  |  |  | Time In: |  | 08:00:00
2011-06-10 00:00:00 |  |  |  |  |  |  |  |  |  | Lunch Out: |  | 13:00:00
2011-06-11 00:00:00 |  |  |  |  |  |  |  |  |  | Lunch In: |  | 13:33:00
 |  |  |  |  |  |  |  |  |  | Time Out:
Spreadsheet: phillip_allen__29920__Profit_sharing
Sheet: version 2

Costs |  | 10300000
Equity
Loan
Appraised Value |  | 12000000
LTV % |  | 0.8
Permanent Loan
Permanent Equity |  |  |  |  |  |  |  | 0.15
 |  |  |  |  |  |  | Cash Avail | Remain. | Cash after |  | Oper. Cash Flow |  | Total Cash Flow
Year |  | Equity | NOI(3%) | Debt Service | Cash Flow | Reserve | to Partners | Equity | equity |  | PA & KH | CIS | PA & KH | CIS
1
2 |  |  | 1100000 | -785867
3 |  |  |  | -785867
4 |  |  |  | -785867
5 |  |  |  | -785867
6 |  |  |  | -785867
7 |  |  |  | -785867
8 |  |  |  | -785867
9 |  |  |  | -785867
10 |  |  |  | -785867
11 |  |  |  | -785867
12 |  |  |  | -785867
13
 |  |  |  |  |  |  |  |  |  |  |  | NPV@25%
 |  |  |  |  |  |  |  |  |  |  |  | IRR
Spreadsheet: 799033d1664888711-nested-if-and-not-giving-expected-results-book3-sample
Sheet: sample

 |  |  |  | Then Year Dollars (TY$) in Thousands
 |  | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY27 | FY28
# installs |  | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 2 | 2
% increase |  | 0
System/Equipment Design/Development Cost | Base Cost
Must be under the FY before first install - one time cost | 10 | 0
Must be under the FY before first install - one time cost
Must be under the FY before first install - one time cost
Spreadsheet: benjamin_rogers__1069__Consolidated 2000 Peaker
Sheet: CF

ANNUAL CASH FLOW AND IRR
GENCO CASH FLOW
('000 $) | Close | 2001 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total | Check
 |  | 2001-12-31 00:00:00 | 2002-12-31 00:00:00 | 2003-12-31 00:00:00 | 2004-12-31 00:00:00 | 2005-12-31 00:00:00 | 2006-12-31 00:00:00 | 2007-12-31 00:00:00 | 2008-12-31 00:00:00 | 2009-12-31 00:00:00 | 2010-12-31 00:00:00 | 2011-12-31 00:00:00 | 2012-12-31 00:00:00 | 2013-12-31 00:00:00 | 2014-12-31 00:00:00 | 2015-12-31 00:00:00 | 2016-12-31 00:00:00 | 2017-12-31 00:00:00 | 2018-12-31 00:00:00 | 2019-12-31 00:00:00 | 2020-12-31 00:00:00
EBITDA | 0
Plus Property Tax Liability | 0
Less Property Tax Expense | 0
Less Principal Payments | 0
Less Interest Payments | 0
Pre-Tax Cash Flow
GenCo's State Tax Benefit/(Expense) | 0
GenCo's Federal Tax Benefit/(Expense) | 0
After-Tax Cash Flow
IRR Calculation
('000 $) | Close | 2001
Equity's Contribution |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Equity's After-Tax Cashflow
Salvage Value | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Equity's Net Cashflow
IRR
Spreadsheet: 129906d1321971157-excel-2007-how-do-you-get-the-x-axis-in-a-chart-to-update-automatically-sample-1
Sheet: Sheet 1

Account Assumptions |  |  |  |  | Ending Balances |  |  |  |  |  | Age |  |  | 0.03 |  |  | 0.04 |  |  | 0.05 |  |  | 0.06 |  |  | 0.07
 |  |  | Current Age | 50 |  |  |  |  |  | 1
 |  |  | Target Age | 70 |  | Principal Balance | Annual Interest |  |  | 2
 |  |  |  |  | 0.03 |  |  |  |  | 3
 |  |  | Years Invested |  | 0.04 |  |  |  |  | 4
 |  |  |  |  | 0.05 |  |  |  |  | 5
 |  |  |  | Balance | 0.06 |  |  |  |  | 6
 |  |  | Beginning Balance | 700000 | 0.07 |  |  |  |  | 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
 |  |  |  |  |  |  |  |  |  | 32
 |  |  |  |  |  |  |  |  |  | 33
 |  |  |  |  |  |  |  |  |  | 34
 |  |  |  |  |  |  |  |  |  | 35
 |  |  |  |  |  |  |  |  |  | 35
Spreadsheet: 606305d1547564512-highlight-if-no-completion-date-within-7-days-excel-help
Sheet: Estimates Log

Date booked in. | Quote Number | Customer | Drawing Number | Description | Commodity Code | Time Taken | Date Complete
2018-11-26 00:00:00 |  |  |  |  |  |  | 2018-12-03 00:00:00
2018-11-26 00:00:00 |  |  |  |  |  |  | 2018-11-26 00:00:00
2018-11-28 00:00:00 |  |  |  |  |  |  | 2018-11-28 00:00:00
2018-11-28 00:00:00 |  |  |  |  |  |  | 2018-11-29 00:00:00
2018-11-28 00:00:00 |  |  |  |  |  |  | 2018-11-29 00:00:00
2018-12-03 00:00:00 |  |  |  |  |  |  | 2018-12-03 00:00:00
2018-12-03 00:00:00 |  |  |  |  |  |  | 2018-12-03 00:00:00
2018-12-03 00:00:00 |  |  |  |  |  |  | 2018-12-03 00:00:00
2018-12-04 00:00:00 |  |  |  |  |  |  | 2018-12-05 00:00:00
2018-12-05 00:00:00 |  |  |  |  |  |  | 2018-12-07 00:00:00
2018-12-05 00:00:00 |  |  |  |  |  |  | 2018-12-05 00:00:00
2018-12-05 00:00:00 |  |  |  |  |  |  | 2018-12-05 00:00:00
2018-12-07 00:00:00 |  |  |  |  |  |  | 2018-12-07 00:00:00
2018-12-10 00:00:00 |  |  |  |  |  |  | 2018-12-13 00:00:00
2018-12-11 00:00:00 |  |  |  |  |  |  | 2018-12-11 00:00:00
2018-12-12 00:00:00
2018-12-14 00:00:00 |  |  |  |  |  |  | 2018-12-17 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-01-02 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-12-17 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-12-20 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-12-20 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-12-18 00:00:00
2018-12-17 00:00:00 |  |  |  |  |  |  | 2018-12-18 00:00:00
2018-12-19 00:00:00 |  |  |  |  |  |  | 2018-12-19 00:00:00
2018-12-19 00:00:00 |  |  |  |  |  |  | 2018-12-19 00:00:00
2018-12-19 00:00:00
2018-12-19 00:00:00
2018-12-20 00:00:00 |  |  |  |  |  |  | 2018-12-20 00:00:00
2019-01-03 00:00:00 |  |  |  |  |  |  | 2019-01-08 00:00:00
2019-01-03 00:00:00 |  |  |  |  |  |  | 2019-01-08 00:00:00
2019-01-07 00:00:00 |  |  |  |  |  |  | 2019-01-07 00:00:00
2019-01-07 00:00:00 |  |  |  |  |  |  | 2019-01-08 00:00:00
2019-01-07 00:00:00 |  |  |  |  |  |  | 2019-01-08 00:00:00
2019-01-11 00:00:00 |  |  |  |  |  |  | 2019-01-11 00:00:00
2019-01-11 00:00:00 |  |  |  |  |  |  | 2019-01-14 00:00:00
2019-01-14 00:00:00
2019-01-14 00:00:00
2019-01-14 00:00:00
2019-01-14 00:00:00 |  |  |  |  |  |  | 2019-01-15 00:00:00
Spreadsheet: 96196d1295612116-weighted-mean-weighted-mean
Sheet: Sheet1

 | from% | to% | average%
Chemical 1 | 30 | 60 | 45 | 65.6934306569343 |  | 59.761
Chemical 2 | 2 | 8 | 5 | 7.2992700729927 |  | 7.9523
Chemical 3 | 2 | 4 | 3 | 4.37956204379562 |  | 3.9841
Chemical 4 | 2 | 8 | 5 | 7.2992700729927 |  | 7.9523
Chemical 5 | 1 | 20 | 10.5 | 15.32846715328467 |  | 19.849
Chemical 6 | 0.5 | 0.5 |  |  |  | 0.5
 |  | Sum > | 68.5 | 99.99999999999997 |  | 99.9987
Spreadsheet: michelle_lokay__26569__imbalsumm0012
Sheet: transcol

 | TransColorado
 | 500632
Day | Measured | Scheduled
1 | 23550 | 23150
2 | 23965 | 23150
3 | 23996 | 23150
4 | 23484 | 23150
5 | 23000 | 23150
6 | 23146 | 23150
7 | 20037 | 23150
8 | 23762 | 23150
9 | 23829 | 23150
10 | 23318 | 23150
11 | 23655 | 23150
12 | 26348 | 23150
13 | 39174 | 43466
14 | 22742 | 23150
15 | 22935 | 23150
16 | 23156 | 23150
17 | 23636 | 23150
18 | 29873 | 23150
19 | 20100 | 32025
20
21
22
23
24
25
26
27
28
29
30
31
2000-11-30 00:00:00 |  |  | 95639.73
2000-12-19 00:00:00