tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 193825d1352966462-is-there-a-faster-and-beter-way-to-use-my-info-on-this-worksheet-netbackup-errors-11-2012
Sheet: Info

Policy |  | Schedule |  | Server
erpbk-FS |  | Default-Application-Backup |  | erpbkmaster
erpdev-erpqas-FS |  | Dup |  | erpbkmedia1
erpdev-gd1ci-FS |  | FSDaily |  | erpbkmedia2
erpdev-GD1-SAP-Daily |  | FSWeekly |  | erpdev
erpdev-id1ci-FS |  | SAPDaily |  | erpkmaster
erpdev-ID1-SAP-Daily |  | SAPWeekly |  | erpnkmedia1
erpdev-pd1ci-FS |  |  |  | erpqas
erpdev-PD1-SAP-Daily |  |  |  | erprdn01
erpdev-PD1-SAP-Weekly |  |  |  | erprdn02
erpdev-rd1ci-FS |  |  |  | erqas
erpdev-RD1-SAP-Daily |  |  |  | sapgd1app70
erpdev-rd2ci-FS |  |  |  | sapgd1ci70z
erpdev-SD1-SAP-Daily |  |  |  | [NAME]
erpdev-SD1-SAP-Weekly |  |  |  | sapgp1app75
erpqas-OD1-SAP-Daily |  |  |  | sapgp1app76
erpqas-OD1-SAP-Weekly |  |  |  | sapgp1ci70
erpqas-rd1ci-FS |  |  |  | sapid1ci30z
erpqas-rq2ci-FS |  |  |  | sapip1
erpqas-sq1ci-FS |  |  |  | [NAME]
erpqas-SQ1-SAP-Daily |  |  |  | sapip1app36
erpqas-SQ1-SAP-Weekly |  |  |  | sapip1ci30
erprd-FS-Node |  |  |  | sapop1
erprd-gp1app-FS |  |  |  | sapop1app55
erprd-gp1ciFS |  |  |  | sapop1app56
erprd-GP1-FS-NFS |  |  |  | sapop1ci50
erprd-GP1-SAP-Daily |  |  |  | sappd1app40
erprd-ip1app-FS |  |  |  | sappd1ci40z
erprd-ip1ci-FS |  |  |  | saprd1app00
erprd-IP1-FS-NFS |  |  |  | saprd1ci00z
erprd-IP1-SAP-Daily |  |  |  | saprd2ci00z
erprd-IP1-SAP-Weekly |  |  |  | saprdci00z
erprd-op1app-FS |  |  |  | saprp1
erprd-op1ci-FS |  |  |  | saprp1app05
erprd-OP1-FS-NFS |  |  |  | saprp1app06
erprd-OP1-SAP-Daily |  |  |  | saprp1ci00
erprd-rp1app-FS |  |  |  | saprq1ci00z
erprd-rp1ci-FS |  |  |  | saprq2ci00z
erprd-RP1-FS-NFS |  |  |  | saprqci00z
erprd-RP1-SAP-Daily |  |  |  | sapsd1app20
erprd-RP1-SAP-Weekly |  |  |  | sapsd1ci20z
erprd-sp1ci-FS |  |  |  | [NAME]
erprd-SP1-FS-NFS |  |  |  | sapsp1ci20
erprd-SP1-SAP-Daily |  |  |  | sapsq1app20
erprd-SP1-SAP-Weekly |  |  |  | sapsq1ci20z
erprd-tp1ci-FS |  |  |  | saptp1
erprd-TP1-FS-NFS |  |  |  | saptp1ci90
SLP_dev-qa-disk-to tape-daily
SLP_dev-qa-disk-to tape-weekly
SLP_prod-disk-tape-daily
SLP_prod-disk-to-tape-Weekly
SLP_prod-disk-to-tape-Daily
SLP_prod-disk-to-tape-monthly
Spreadsheet: 550487d1512395938-please-help-to-understand-to-conditional-formatting-logic-conditional-formatting
Sheet: Sheet1

With =D1="Yes" criteria
Yes | Yes | Yes | Yes
No | No | No | No
NA | NA | NA | NA
Yes | Yes | Yes | Yes
Yes | Yes | Yes | Yes
Yes | Yes | Yes | Yes
With =A10="Yes" criteria
Yes | Yes | Yes | Yes
No | No | No | No
NA | NA | NA | NA
Yes | Yes | Yes | Yes
Yes | Yes | Yes | Yes
Yes | Yes | Yes | Yes
Spreadsheet: 90170d1289931183-cannot-get-formulas-to-populate-a-protected-worksheet-when-inserting-rows-bcs-scope-list-template
Sheet: Building16

Building16
 | Reference No. | Year | Priority | BCS Reference | Items | Existing Conditions | Recommendations | New Const. | Additions | Alteration | Major Systems | Major Repair | Energy | Bond | Capital | Estimated Cost with Incidental
 |  | SITE ISSUES
 |  | ARCHITECTURAL ISSUES
 |  | MECHANICAL ISSUES
 |  | PLUMBING ISSUES
 |  | ELECTRICAL ISSUES
Spreadsheet: 85620d1285694741-multiple-row-data-field-example-9-28-10
Sheet: Sheet1

 | Name | Date Hired | Date Vacation | Department | A Training | A Date | B Training | B Date | C Training | C Date
 | [NAME] | 2008-01-12 00:00:00 | 2009-01-01 00:00:00 | Office | Yes | 2009-02-01 00:00:00 | Yes | 2009-03-05 00:00:00 | No
 | [NAME] | 2006-02-21 00:00:00 | 2007-01-01 00:00:00 | Plant | Yes | 2009-02-01 00:00:00 | No |  | Yes | 2007-04-10 00:00:00
 | Date Vacation | (All)
 | Date Hired | (All)
 | Name | Department | A Training | A Date | B Training | B Date | C Training | C Date
 | [NAME] | Office | Yes | 2009-02-01 00:00:00 | Yes | 2009-03-05 00:00:00 | No | (blank)
 | [NAME] | Plant | Yes | 2009-02-01 00:00:00 | No | (blank) | Yes | 2007-04-10 00:00:00
Spreadsheet: 476479d1471891787-combine-data-from-rows-of-duplicate-id-numbers-example-filled-in
Sheet: Sheet1

 | ORIGINAL (RAW DATA) |  |  |  |  | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4
ID - RecNo | Constituent Number | Last or Org Name | Value | Is Primary | Notes | Is Primary | Value | Notes | Is Primary | Value | Notes | Is Primary | Value | Notes | Is Primary | Value | Notes
 | 33 | Tweety | 444-4446 | T
 | 33 | Tweety | 444-4444
 | 33 | Tweety | 444-4445
 | 39 | [NAME] | 666-6667 | T | [NAME] slipper
 | 39 | [NAME] | 666-6666
 | 273 | Minnie | 333-3337 | T
 | 273 | Minnie | 333-3333
 | 273 | Minnie | 333-3334
 | 273 | Minnie | 333-3335
 | 273 | Minnie | 333-3336
 | 465 | Daffy | 111-1112 | T
 | 465 | Daffy | 111-1111 |  | Histerical
 | 722 | Sleepy | 555-5556 | T
 | 722 | Sleepy | 555-5555 |  | Yawn
 | 984 | Santa | 222-2224 | T
 | 984 | Santa | 222-2222 |  | hohoho
 | 984 | Santa | 222-2223 |  | [NAME]
Spreadsheet: a9a056f9-3054-4f68-984a-99826974f1c7
Sheet: Table 6.2

Monthly Statistical Bulletin
6.2 Balance on current account
Quarter
Value (a) – $ million
September
December
March
June
Proportion of gross domestic product (a) – per cent
September
December
March
June
Value – 12 months ending quarter shown – $ million
September
December
March
June
Proportion of gross domestic product – 12 months ending quarter shown – per cent
September
December
March
June
(a) Seasonally adjusted.
Sources: ABS, Balance of payments and international investment position, Cat. no. 5302.0
ABS, Australian national accounts: national income, expenditure and product, | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=& | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=& | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=& | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=& | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=& | http://www.abs.gov.au/AUSSTATS/abs@.nsf/second+level+view?ReadForm&prodno=5302.0&viewtitle=Balance%20of%20Payments%20and%20International%20Investment%20Position,%20Australia~Dec%202007~Latest~4/03/2008&&tabname=Past%20Future%20Issues&prodno=5302.0&issue=Dec%202007&num=&view=&
Cat. no. 5206.0
 |  |  |  |  |  |  |  | Update
Spreadsheet: 08309c3a-e586-405e-bb2d-a80c26a2801e
Sheet: 2Replacement Costs - Entry

Replacement Costs Input
Alternative:
For each component, enter "Y" in the gray area in the year in which replacement, if any, will occur.
 |  |  |  |  |  |  |  |  | Year Replacement Needed?  (Insert Y in year where replacement is needed.)
Component | Unit Cost | Unit | Quantity | Replacement Needed? (Years 1-5) | Replacement Needed? (Years 6-10) | Replacement Needed (Years 11-15) | Replacement Needed? (Years 16-20) | Replacement Needed? (Years 1-20) | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20
Spreadsheet: 116316d1311750341-need-help-with-sorting-using-formulas-forum-sort-1-1-
Sheet: DATA & RESULTS

PEOPLE | TOWN VISITED
AA | 0 |  | RESULTS
AA | _x000C_ |  | 0 | I | A | D | S | L | V | Q | E | R | C | _x000C_ |  | 0 | I | A | D | S | L | V | Q | E | R | C | _x000C_
AA | D |  | AA | AA | AT | AA | EL | LA | CK |  | AA |  |  | AA
AA | E |  | AI | AI | AI | EL | JN | PK | EL |  | EE |  |  | EL
AA | I |  | AM | AN | AM | EO | LA |  | GS |  | FN |  |  | EO
AI | 0 |  | AN | AV | BA | LA | LW |  | JH |  | LA |  |  | GT
AI | A |  | AT | BC | CD | SP | RM |  | JN |  |  |  |  | JB
AI | I |  | AV | CD | DA | YW |  |  | PB |  |  |  |  | LA
AM | 0 |  | BA | CK | EA |  |  |  | PK |  |  |  |  | LW
AM | A |  | BC | DA | EL |  |  |  |  |  |  |  |  | PB
AN | 0 |  | CD | DC | EL |  |  |  |  |  |  |  |  | SD
AN | I |  | CK | DD | FA |  |  |  |  |  |  |  |  | SO
AT | 0 |  | DA | EE | GA |  |  |  |  |  |  |  |  | YW
AT | A |  | DB | EL | GO
AV | 0 |  | DC | EL | JA
AV | I |  | DD | EL | JB
BA | 0 |  | DH | EO | JG
BA | A |  | EA | FB | LM
BC | 0 |  | EA | FN | LW
BC | I |  | EE | FT | MD
CD | 0 |  | EL | GA | PB
CD | A |  | EL | GO | RB
CD | I |  | EL | GS | RM
CK | 0 |  | EO | GT | SO
CK | I |  | FA | IO
CK | V |  | FB | IS
DA | 0 |  | FN | JB
DA | A |  | FT | JH
DA | I |  | GA | JN
DB | 0 |  | GN | KA
DC | 0 |  | GO | KB
DC | I |  | GS | LA
DD | 0 |  | GT | LB
DD | I |  | HW | LE
DH | 0 |  | HZ | LM
EA | 0 |  | IO | MA
EA | 0 |  | IS | MB
EA | A |  | JA | MD
EE | 0 |  | JB | MM
EE | E |  | JG | MY
EE | I |  | JH | PB
EL | 0 |  | JN | PK
EL | 0 |  | KA | PM
EL | 0 |  | KB | RM
EL | _x000C_ |  | KO | SD
EL | A |  | KW | SP
EL | A |  | LA | VL
EL | D |  | LB | YW
EL | I |  | LE
EL | I |  | LM
EL | I |  | LW
EL | S |  | MA
EL | V |  | MB
EO | 0 |  | MD
EO | _x000C_ |  | MM
EO | D |  | MS
EO | I |  | MY
FA | 0 |  | NM
FA | A |  | PB
FB | 0 |  | PK
FB | I |  | PM
FN | 0 |  | RA
FN | E |  | RB
FN | I |  | RM
FT | 0 |  | RO
FT | I |  | SD
GA | 0 |  | SO
GA | A |  | SP
GA | I |  | VL
GN | 0 |  | YS
GO | 0 |  | YW
GO | A
GO | I
GS | 0
GS | I
GS | V
GT | 0
GT | _x000C_
GT | I
HW | 0
HZ | 0
IO | 0
IO | I
IS | 0
IS | I
JA | 0
JA | A
JB | 0
JB | _x000C_
JB | A
JB | I
JG | 0
JG | A
JH | 0
JH | I
JH | V
JN | 0
JN | I
JN | S
JN | V
KA | 0
KA | I
KB | 0
KB | I
KO | 0
KW | 0
LA | 0
LA | _x000C_
LA | D
LA | E
LA | I
LA | L
LA | S
LB | 0
LB | I
LE | 0
LE | I
LM | 0
LM | A
LM | I
LW | 0
LW | _x000C_
LW | A
LW | S
MA | 0
MA | I
MB | 0
MB | I
MD | 0
MD | A
MD | I
MM | 0
MM | I
MS | 0
MY | 0
MY | I
NM | 0
PB | 0
PB | _x000C_
PB | A
PB | I
PB | V
PK | 0
PK | I
PK | L
PK | V
PM | 0
PM | I
RA | 0
RB | 0
RB | A
RM | 0
RM | A
RM | I
RM | S
RO | 0
SD | 0
SD | _x000C_
SD | I
SO | 0
SO | _x000C_
SO | A
SP | 0
SP | D
SP | I
VL | 0
VL | I
YS | 0
YW | 0
YW | _x000C_
YW | D
YW | I
 | 0
 | _x000C_
Spreadsheet: 874101d1720667171-combine-filter-with-multiple-sort-on-alphabetical-numercial-order-yeti2201-stock-overview-test-sheet
Sheet: Actual RM stock - per supplier 

RM in Casks |  |  | RM in Casks
Long code | Hanks on stock |  | Long code | Hanks on stock
Spreadsheet: 94336d1294176110-sport-team-ranking-full_application
Sheet: SBBoys11

Midwest Snowsports Development League |  |  |  |  |  |  |  | Date
BIB | Area | Last | First |  | BA_1 | BA_2 | BA_3 | Best_BA |  | SS_1 | SS_2 | SS_3 | [NAME] |  | Combined |  | Unique Rank | RANK | WINNER - First | Last | Total Score | Area
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 3
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 4
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 5
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 6
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 7
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 8
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 9
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 10
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 11
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 12
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 13
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 14
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 15
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 16
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 17
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 18
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 19
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 20
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 21
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 22
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 23
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 24
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 25
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 26
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 27
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 28
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 29
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 30
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 31
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 32
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 33
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 34
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 35
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 36
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 37
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 38
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 39
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 40
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 41
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 42
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 43
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 44
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 45
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 46
Spreadsheet: sally_beck__33814__HPLstaff
Sheet: Sheet1

 | HPL |  |  | HPL
 | Direct Support |  |  | Indirect Support |  | Duties other than HPL
1 | [NAME] | [NAME] | 1 | [NAME] | [NAME] | NGP&L plus benchmark
 | Alland | Amelia |  | Bellamy | [NAME] | Texas Desk Trading
 | Bilski | [NAME] |  | [NAME] | Kathy | Denver
 | Boas | Fred |  | Cernosek | Clem | retirement
 | [NAME] | [NAME] |  | Csikos | [NAME] | sick leave
 | Camp | [NAME] |  | Farmer | Daren | Texas Desk Trading
 | Clynes | [NAME] |  | [NAME] | [NAME] | retirement
 | Comello | [NAME] |  | Hanson | Kris | SAP
 | Consemiu | [NAME] |  | Hesse | [NAME] | Part-time
 | Cotton | [NAME] |  | Hogan | Irena | Assistant
 | Couvillon | [NAME] |  | Neuweiler | [NAME] | Texas Desk Trading
 | [NAME] | [NAME] |  | Ortiz | [NAME] | Off-system settlements
 | Eiben | [NAME] |  | Parker | [NAME] | Off-system settlements
 | Griffin | Rebecca |  | [NAME] | [NAME] | Part-time
 | Hadix | [NAME] |  | Ryder | [NAME] | Denver
 | Hakemack | [NAME] |  | Schumack | Sherlyn | Off-system volume mngt
 | [NAME] | Kathy |  | Vaughn | Kimberly | sick leave
 | Herrera | [NAME] |  | [NAME] | [NAME] | Assistant
 | Hughes | Trisha |  | [NAME] | [NAME] | Controls-settlements
 | Janzen | Eddie |  | Winfree | O'neal | Texas Desk Trading
 | Lannou | [NAME]
 | Lenart | Greg
 | Lindley | [NAME]
 | Luong | [NAME]
 | Marchand | Juanita
 | McCoy | Mark
 | Morgan | [NAME] |  | Bold indicates critical personnel
 | Moses | [NAME]
 | Moshai | Nick
 | Ngo | [NAME]
 | Nguyen | Thu
 | [NAME] | [NAME]
 | Richmond | Charlene
 | Riegler | [NAME]
 | [NAME] | [NAME]
 | Rodriguez | [NAME]
 | Salazar | Delma
 | Smith | [NAME]
 | Valdez | [NAME]
 | Vo | Nicole
 | Vogler | [NAME]
 | Walters | [NAME]
 | [NAME] | Rita
 | Young | [NAME]
 | Zajac | Sabrae
Spreadsheet: 853793d1703769749-excel-data-validation-drop-down-list-to-populate-values-regardless-of-position-in-cell-searchable-drop-down-list-aonefun1
Sheet: Sheet1

 |  | Input search parameter |  | Selection Criteria formula | Data List | Search_List
 |  | black |  |  | Baggage
 |  |  |  |  | black bags with clear window
 |  | Search for C" in column F data |  |  | fruit stickers
 |  | =IF(ISNUMBER(SEARCH($C$2,$F2)),MAX($E$1:E1)+1,0) |  |  | green bags
 |  |  |  |  | Blacking powder
 |  | Columns E, F and G can be hidden |  |  | Grey / black purse
 |  |  |  |  | Trading
 |  | "Search_List" is a named range |  |  | Misc Income
 |  |  |  |  | A Insurance
 |  |  |  |  | A blackboard
 |  |  |  |  | A Stuffs
 |  |  |  |  | Traffic
 |  |  |  |  | Xerox
 |  |  |  |  | Pa
 |  |  |  |  | [NAME] which are black
Spreadsheet: benjamin_rogers__1066__NewCo-7-15-00
Sheet: Southwest Mesa

Southwest Mesa
INCOME STATEMENT
('000 $) |  |  | 1999 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Total | Net Total
Revenue
PPA Period:
Demand Payment |  |  | 1
Energy Payment |  |  | 1
Block Payment |  |  | 1
Market Period:
Demand Payment |  |  | 1
Variable Revenue |  |  | 1
Energy Margin |  |  | 1
Interest Income |  |  | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Total Revenue
Expense
Fuel  (Includes Fixed Transportation) |  |  | 0
Fixed O&M |  |  | 0
Variable O&M |  |  | 0
Major Maintenance & Ongoing Capex (Cash) |  |  | 0
Insurance |  |  | 0
SG&A |  |  | 0
Utility Start Up Power (included in O&M) |  |  | 0
Property, Other Taxes |  |  | 0
Debt Service L/C Fee |  |  | 0
Marketing Fee |  |  | 0
Administrative Fee |  |  | 0
O&M Fees |  |  | 0
Total Expense
EBITDA
Depreciation & Amortization |  |  |  | 0
EBIT
Interest Expense
EBT
Book State Tax Benefit / (Expense) |  | 0
Shareholder Fed. Tax Benefit / (Expense) |  | 0.35
Net Income
PTC
CASH FLOW
FPLE Interest |  | 1
('000 $) |  |  | 1999
EBITDA
Capital Expenditures |  |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Debt Service
 |  |  |  | 0
Pre Tax Cash Flow
Cash Taxes Benefit (Expense)
After Tax Cash Flow
Net Income to FPLE
Distributable Cash to FPLE
Valuation
Pre Tax Cash Flow
Tax Benefit / (Expense)
PTC
Residual Value |  |  |  |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
After Tax Cash Flow |  |  |  | -57623.29460018546
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Residual Value
NPV |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2019 EBITDA
Equity Discount Rate |  | 0.09 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Adjustment Factor |  |  |  | 1
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Adjusted EBITDA
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | EBITDA Multiple |  |  |  | 8
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Residual Value
Depreciable Basis
Debt (12/31/00)
Equity
Percent Depreciable |  |  | 0.9
Depreciable Basis
GAAP Depreciation
Life | 30 | SL
Additional Depreciation @ FPLE
Tax Depreciation
Basis
Depreciation Rate: 5 Year 200% MACRS HY |  |  |  |  | 0.2 | 0.32 | 0.192 | 0.1152 | 0.1152 | 0.0576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Tax Depreciation
Additional Depreciation @ FPLE
Taxable Income
Tax Depreciation
Interest Expense
Taxable Income
State Income Tax
Federal Income Tax
FPLE Net Income
Interest Income - Loan Receivable | (Yes=1, No = 0) |  |  | 1
Fee Income
Total Other Income
State Taxes
Federal Taxes
Net Income from Interest and Fee to FPLE
Total FPLE Net Income
FPLE Other Cash Flows
Principal on Note Receivable
NPV
Equity Discount Rate
Valuation of FPLE's Project Interest
FPLE's Share of Project
Note Receivable
PV of Fee Income
Value of FPLE's Interest
Spreadsheet: michelle_lokay__26627__imbalsumm0102
Sheet: GPM

 | 23995 |  | 22051
 | 59687 |  | 10703
Day | Measured | Scheduled | Measured | Scheduled
1 | 25933 | 25000 | 24799 | 24000
2 | 26491 | 25000 | 24763 | 24000
3 | 25000 | 25000 | 24413 | 24000
4 | 24998 | 25000 | 24252 | 24000
5 | 29668 | 25000 | 24253 | 13474
6 | 22932 | 30000 | 24265 | 24000
7 | 24959 | 25000 | 24384 | 24000
8 | 24970 | 25000 | 24256 | 24000
9 | 25008 | 25000 | 24261 | 24000
10 | 23961 | 25000 | 24255 | 24000
11 | 29443 | 25000 | 24275 | 24000
12 | 29467 | 25000 | 24269 | 24000
13 | 30468 | 25000 | 24275 | 24000
14 | 28564 | 25000 | 24288 | 24000
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
2001-01-31 00:00:00 | Balance | -772485 |  | -63719.29
2001-02-14 00:00:00 | Balance
 | Contract #
 | 22864 |  |  |  | -58339.66 | Zia
 | 20379 |  |  |  | -51695.87 | Grayco/Artesia
 | 21459 |  |  |  | 10570.56
 | 26357 |  |  |  | 44144.84 | [NAME]
 | 21544 |  |  |  | 61340.16 | [NAME], [NAME]
 | 24532 |  |  |  | -347283.29 | 500211,500212,500219,500230 - Coburn points
 | Total Duke
Spreadsheet: 465734d1465857439-sum-number-range-with-two-sets-of-criteria-listed-with-merged-cells-sum-number-range-with-two-sets-of-criteria-listed-with-merged-cells
Sheet: Simplified

[NAME] | Calls
 | Emails
 | Outgoing Calls
 | Outgoing Emails
[NAME] | Calls
 | Emails
 | Outgoing Calls
 | Outgoing Emails
[NAME] | Calls
 | Emails
 | Outgoing Calls
 | Outgoing Emails
[NAME] | Calls
 | Emails
 | Outgoing Calls
 | Outgoing Emails
Spreadsheet: 716433d1612207074-countif-formula-book4
Sheet: Sheet1

 |  | 2020-01-31 00:00:00 | 2020-02-28 00:00:00 | 2020-03-27 00:00:00 | 2020-04-24 00:00:00 | 2020-05-22 00:00:00 | 2020-06-19 00:00:00 | 2020-07-17 00:00:00 | 2020-08-14 00:00:00 | 2020-09-11 00:00:00 | 2020-10-09 00:00:00 | 2020-11-06 00:00:00 | 2020-12-04 00:00:00 | Total
 | Paid
 | On Time
 | Overdue
Spreadsheet: 738750d1625227430-summing-datedif-column-jimbob999-bsb-
Sheet: Sheet1

2021-01-06 00:00:00 | 2021-01-28 00:00:00
2021-01-07 00:00:00 | 2021-04-05 00:00:00
2021-01-15 00:00:00 | 2021-01-28 00:00:00
2021-01-17 00:00:00 | 2021-02-05 00:00:00
2021-01-01 00:00:00
2021-01-01 00:00:00 | 2021-02-04 00:00:00
 | 2021-02-04 00:00:00
Spreadsheet: 04c0695e-7122-488d-8972-abf610088e52
Sheet: Sheet1

[NAME] | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4
รายละเอียดประกอบ งบรายจ่ายอื่น ค่าใช้จ่ายในการเดินทางไปราชการต่างประเทศ
หน่วยงาน ................................................
แผนงาน/ผลผลิต/ | วิธีดำเนินการ | เป้าหมาย | งบประมาณ | คำชี้แจง/เหตุผลความจำเป็น/
กิจกรรม/งบรายจ่าย/รายการ | [NAME] | (คน) | (บาท) | ผลที่คาดว่าจะได้รับ
รวมทั้งสิ้น
แผนงาน ............................................
ผลผลิต ...............................................
กิจกรรม .............................................
รายการ/โครงการ ...............................
Spreadsheet: 775792d1649322612-formula-macro-help-to-find-percentage-for-each-month-formula
Sheet: Sheet1

Filter 1 | Filter 2 | Filter 3 | Date | Number | [NAME]?
A | 1 | 3 | 2018-07-27 00:00:00 | 3 | 0.4
A | 1 | 4 | 2018-07-24 00:00:00 | 22
A | 1 | 3 | 2018-07-23 00:00:00 | 12 | 0.4
B | 1 | 3 | 2018-07-26 00:00:00 | 12
A | 1 | 3 | 2018-07-29 00:00:00 | 32 | 0.4
A | 2 | 4 | 2018-07-28 00:00:00 | 23
A | 1 | 3 | 2018-07-25 00:00:00 | 33 | 0.4
A | 1 | 3 | 2018-07-30 00:00:00 | 33 | 0.4
A | 2 | 3 | 2018-07-31 00:00:00 | 44
B | 1 | 3 | 2018-08-01 00:00:00 | 3
A | 4 | 3 | 2018-08-05 00:00:00 | 3 | 0.615
A | 1 | 4 | 2018-08-03 00:00:00 | 23
A | 1 | 3 | 2018-08-14 00:00:00 | 3 | 0.615
A | 1 | 3 | 2018-08-19 00:00:00 | 3 | 0.615
B | 1 | 3 | 2018-08-06 00:00:00 | 2
A | 1 | 3 | 2018-08-23 00:00:00 | 3 | 0.615
A | 2 | 3 | 2018-08-08 00:00:00 | 4
A | 1 | 3 | 2018-08-15 00:00:00 | 4 | 0.615
A | 1 | 3 | 2018-08-22 00:00:00 | 5 | 0.615
B | 2 | 3 | 2018-08-11 00:00:00 | 5
A | 1 | 4 | 2018-08-12 00:00:00 | 45
V | 1 | 3 | 2018-08-13 00:00:00 | 23
A | 1 | 3 | 2018-08-25 00:00:00 | 5 | 0.615
A | 1 | 3 | 2018-08-07 00:00:00 | 23 | 0.615
A | 2 | 3 | 2018-08-16 00:00:00 | 3
C | 4 | 3 | 2018-08-17 00:00:00 | 32
A | 1 | 4 | 2018-08-18 00:00:00 | 4
A | 1 | 3 | 2018-08-04 00:00:00 | 32 | 0.615
C | 1 | 3 | 2018-08-20 00:00:00 | 3
A | 2 | 3 | 2018-08-21 00:00:00 | 3
A | 1 | 3 | 2018-08-26 00:00:00 | 34 | 0.615
A | 3 | 3 | 2018-08-02 00:00:00 | 42 | 0.615
C | 2 | 4 | 2018-08-24 00:00:00 | 66
A | 1 | 3 | 2018-08-09 00:00:00 | 45 | 0.615
A | 1 | 3 | 2018-08-10 00:00:00 | 76 | 0.615
C | 1 | 4 | 2018-08-27 00:00:00
A | 2 | 3 | 2018-08-28 00:00:00 | 3