tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 0a805602-a27a-4620-9383-c5440c47562a
Sheet: 1

 | January 3 | January 10 | January 17 | January 24 | January 31
Total Interest Rate* | 342535726 | 345289146 | 342354081 | 329761154 | 343315549.33
Cleared** | 199536842 | 202604498 | 202151426 | 193525112 | 206743613.85
Uncleared | 142998884 | 142684648 | 140202655 | 136236042 | 136571935.48
Total Cross-Currency | 14341303 | 14384232 | 14188171 | 16888898 | 16900116.242
Cleared | 0 | 0 | 0 | 0 | 0
Uncleared | 14341303 | 14384232 | 14188171 | 16888898 | 16900116.242
Total Credit | 8561452 | 8794206 | 8700274 | 8179491 | 8304538.9524
Cleared | 2018663 | 2036194 | 2004391 | 2108766 | 2163049.029
Uncleared | 6542789 | 6758012 | 6695883 | 6070725 | 6141489.9234
Total FX**** | 31450000 | 31450000 | 31450000 | 31450000 | 31450000
Cleared | N/A | N/A | N/A | N/A | N/A
Uncleared | N/A | N/A | N/A | N/A | N/A
Total Equity**** | 4420000 | 4420000 | 4420000 | 4420000 | 4420000
Cleared | N/A | N/A | N/A | N/A | N/A
Uncleared | N/A | N/A | N/A | N/A | N/A
Total Other Commodity**** | 1700000 | 1700000 | 1700000 | 1700000 | 1700000
Cleared | N/A | N/A | N/A | N/A | N/A
Uncleared | N/A | N/A | N/A | N/A | N/A
TOTAL | 403008481 | 406037584 | 402812526 | 392399543 | 406090204.5244
Weekly snapshot, gross notional amount outstanding by asset class and cleared status (millions of USD), all products, tenors, and participant types. For cleared swaps, this table reflects only one of the two swaps that results from the clearing process; therefore, the numbers on this table are analogous to the notional value of futures open interest.
*See Data Dictionary for asset class descriptions and Explanatory Notes for data sources.
**See Explanatory Notes for cleared and uncleared descriptions.
***N/A indicates that data are not currently available.
****These numbers are estimates.
The Commission requests feedback on the format and content of this CFTC Swaps Report table. Submit comments to [EMAIL].
Spreadsheet: 887108d1737248799-generating-1-column-of-data-into-a-calendar-test-book
Sheet: Sheet1

Treatment Plan Reviews pg1
Name | TPR | Provider | Case Manager | Admission Date (will highlight if less than 1 year) | [NAME](will highlight if less than 22) | Last TPR | TPR Due By              (will highlight if less than 30 days away or if date has passed) | NEXT Scheduled TPR day               (per calendar) | FUTURE Scheduled TPR day               (per calendar) | FUTURE Scheduled TPR day               (per calendar) | FUTURE Scheduled TPR day               (per calendar) | FUTURE Scheduled TPR day               (per calendar)
Spiderman | 90 | other data | other data | 2000-01-01 00:00:00 | 1990-01-01 00:00:00 | 2024-10-30 00:00:00 |  | 2025-01-22 00:00:00
Iron Man | 90 | other data | other data | 2000-01-01 00:00:00 | 1980-01-01 00:00:00 | 2024-11-04 00:00:00 |  | 2025-01-29 00:00:00
Captain America | 90 | other data | other data | 2000-01-01 00:00:00 | 1940-01-01 00:00:00 | 2024-12-30 00:00:00 |  | 2025-03-26 00:00:00
Spreadsheet: 547480d1510583293-formula-to-auto-populate-auto-populate
Sheet: Summary

If I change A8 & A27, I need to get the corresponding details from Data sheet to the highlighted area
SERVICE | SERVICE NAME | DIRECTION | PORT | ROUTE | ROUTE2 | CODE | SECTOR CODE | SECTOR
A003
 | [NAME] | AREA2 | AREA3 | AREA4 | AREA5 | [NAME]
SERVICE | SERVICE NAME | DIRECTION | PORT | ROUTE | ROUTE2 | CODE | SECTOR CODE | SECTOR
A008 |  | SB | REPDG |  |  | 10 | XI1 | FE
 |  | NB | INMAA |  |  | 20 | XI1 | EF
 |  | NB | LKCMB |  |  | 20 | XI1 | EF
 |  | NB | INCOK |  |  | 20 | XI1 | EF
 | [NAME] | AREA2 | AREA3 | AREA4 | AREA5 | [NAME]
 | A008191 | A008159 | [NAME] | A008150 | A008146 | [NAME]
Spreadsheet: 815309d1674863343-repeating-values-displayed-pto_2023
Sheet: Sheet1

NAME: |  |  |  | 2023
 | TOTAL PTO HOURS: | 5 days, 0:00:00 |  | TOTAL PTO DAYS: | 15
DAY | DATE | WEEK ENDING | HOURS TAKEN | [NAME] | BALANCE DAYS
TUE | 2023-01-10 00:00:00 | 2023-01-13 00:00:00 | 4:00:00
WED | 2023-01-11 00:00:00 | 2023-01-13 00:00:00 | 8:00:00
Spreadsheet: 801841d1666418519-how-to-get-row-wise-column-data-by-using-two-match-sample-36-
Sheet: Sheet2

 | Abiu | Açaí | Acerola | Akebi | Ackee | African Cherry Orange | American Mayapple
Spreadsheet: 117df557-de35-4beb-a9bb-ee3cafe57b6e
Sheet: Tabla 23

[NAME] |  |  |  |  | Esta es una [NAME], las columnas A, B, C, D y E son las que llenó en las tablas anteriores
Tabla 23. Costos
Actividades integradas dentro y fuera del sector salud por cada resultado esperado | Producto | Responsables dentro y fuera del sector salud (indicando el rol que cumple) | Socios y aliados estratégicos dentro y fuera del sector salud | Fecha en que se hará la actividad | [NAME] actividad
Objetivo específico 1:
Resultado esperado 1.1.
Resultado esperado 1.2.
Resultado esperado 1.3.
Objetivo específico 2:
Resultado esperado 2.1.
Resultado esperado 2.2.
Resultado esperado 2.3.
Objetivo específico 3:
Resultado esperado 3.1.
Resultado esperado 3.2.
Resultado esperado 3.3.
Spreadsheet: 268419d1380632273-need-help-with-max-and-min-with-if-formula-with-multiple-criteria-example
Sheet: Sheet1

Location | Part # Running | Readout
A | Top | 162.85
B | Top | 172.58
A | Top | 162.86
B | Bottom | 159.3
A | Bottom | 92
B | Bottom | 162.84
A | Top | 101.45
B | Top | 101.75
A | Top | 92.75
B | Bottom | 162.86
A | Bottom | 172.59
B | Bottom | 162.87
A | Top | 159.4
B | Top | 93
A | Top | 95.75
B | Bottom | 163.25
A | Bottom | 89.25
B | Bottom | 102
Needed Result:
 |  | Highest Reading | Lowest Reading
A | Top
A | Bottom
B | Top
B | Bottom
Spreadsheet: 210141d1359388459-display-filtered-visible-values-only-filtered
Sheet: Sheet2

Data1 | Data2
a | 1001
z | 1002
e | 1003
r | 1004
t | 1005
y | 1006
z | 1007
t | 1008
e | 1009
r | 1010
z | 1011
a | 1012
z | 1013
e | 1014
z | 1015
Spreadsheet: 57735d1257954879-excel-2007-vlookup-tips-1
Sheet: Sheet1

 | Excel Sheet 1
 | COLUMN 1 | COLUMN 2 | COLUMN 3 | COLUMN 4
 | 1005 | 10 | [NAME] | Royal Blue
 | 1005 | 20 | [NAME] | Navy Blue
 | 1006 | 50 | [NAME] | Rose
 | 1100 | 40 | Sonam | Green
 | 1156 | 80 | Rashmi | Pink
Spreadsheet: 800755d1665848618-find-last-value-based-on-a-criteria-of-another-cell-sampledatanew-aligw
Sheet: Blad 1

Day (YYYY-MM-DD) | Value |  | Month (YYYY-MM) | Last Value In Month | My desired output | AliGW
2022-01-01 00:00:00 | 42 |  | 2022-01 |  | 78
2022-01-02 00:00:00 | 35 |  | 2022-02 |  | 76
2022-01-03 00:00:00 | 65 |  | 2022-03 |  | 92
2022-01-04 00:00:00 | 21 |  | 2022-04 |  | 28
2022-01-05 00:00:00 | 78 |  | 2022-05 |  | 43
2022-02-04 00:00:00 | 97
2022-02-08 00:00:00 | 43
2022-02-16 00:00:00 | 76
2022-03-15 00:00:00 | 92
2022-03-20 00:00:00 | 63
2022-03-22 00:00:00 | 92
2022-04-13 00:00:00 | 87
2022-04-15 00:00:00 | 59
2022-04-21 00:00:00 | 28
2022-05-10 00:00:00 | 37
2022-05-28 00:00:00 | 74
2022-05-29 00:00:00 | 43
Spreadsheet: dana_davis__4508__1 Central Records Form
Sheet: ZOO9

ENA |  |  |  |  |  |  |  | Page | of
 |  |  | RECORDS TRANSFER LIST |  |  |  |  | 1 | 1
[NAME] Number |  |  | R.C. Number |  | Company Number | Destination Date |  | Transfer Number
 | 404 |  | 0771 |  | 413
Company |  |  |  |  | Department |  |  | Section
ENRON CORP |  |  |  |  | Merchant Finance
Retention |  | [NAME] by Filing Arrangement and |  |  |  | [NAME] |  |  | Record
Schedule |  | Record Series Range, eg. 1-5, A-H, etc. |  |  |  |  |  | Container | Center Only
Item Number |  | (Title Same as Used in [NAME]) |  |  |  | From | To | Number | Location #
20365 |  | Contracts & Agreements |  |  |  |  |  | [NAME]
 |  | La Plato Associates |  |  |  | 1996-07-01 00:00:00
 |  | Qualtech Steel Holdings Corp |  |  |  | 1996-06-01 00:00:00
 |  | Gulf Resources Corporation |  |  |  | 1996-07-01 00:00:00
 |  | Gulf Resources Corporation |  |  |  | 1996-10-01 00:00:00
 |  | Gulfstar Energy, Inc closing documents |  |  |  | 1996-11-01 00:00:00
 |  | First Amendment & Supplement
 |  | between
 |  | Grand Gulf Prod. LLC & JEDI LP |  |  |  | 1996-07-01 00:00:00
 |  | [NAME], JR  Sen. Rev. Credit Loan
 |  | 30000000 |  |  |  | 1996-12-01 00:00:00
 |  | [NAME], JR  Sen. Rev. Credit Loan
 |  | 15000000 |  |  |  | 1996-12-01 00:00:00
Prepared By |  |  |  | Date | Building/Room/City
[NAME] |  |  |  |  | ENRON CORP./EB 2448a/HOUSTON
Department Head |  |  |  | Date | Computer Input By |  |  |  | Date
Hope Vargas
Checked and Received by |  |  |  | Date | Verified by |  |  |  | Date
Spreadsheet: 847389d1698336720-status-bar-not-showing-sum-only-count-prncssj-value-calculation-help
Sheet: Sheet1

 | $1,025,000​ |  |  |  |  |  | $1,025,000​
 | $25,000​ |  |  |  |  |  | $25,000​
 | $1,000,000​ |  |  |  |  |  | $1,000,000​
 | $100,000​ |  |  |  |  |  | $100,000​
 | $100,000​ |  |  |  |  |  | $100,000​
 | $1,290,000​ |  |  |  |  |  | $1,290,000​
 | $100,000​ |  |  |  |  |  | $100,000​
 | $1,190,000​ |  |  |  |  |  | $1,190,000​
 | $1,725,000​ |  |  |  |  |  | $1,725,000​
 | $1,500,000​ |  |  |  |  |  | $1,500,000​
 | $100,000​ |  |  |  |  |  | $100,000​
 | $125,000​ |  |  |  |  |  | $125,000​
Spreadsheet: 852203d1702306614-need-help-converting-a-google-sheets-formula-to-excel-ks-schedule-12112023
Sheet: Sheet1

Type Date in [NAME] to the right: |  | 2024-01-15 00:00:00 |  |  |  |  |  | T1 | T2 | VUTEK 3R's | GS | HS
 |  |  |  |  |  |  |  | Indigo | Cut Only
 | Job # | Line # | Customer | QTY | H | W | Material | Sides to Print | [NAME] | Due_Date | Est. usage | PRESS | Notes
58.03203125 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 4 Pass | 2024-01-15 00:00:00 | 0 | T1 | For production quote- [NAME]
0.21416015625 | 231235 | 1 | Fred | 1 | 45 | 58 | PAP-SO-0017 | 1 | 4 Pass | 2024-01-15 00:00:00 | 0 | T1 | 0
0.21953125 | 232445 | 2 | [NAME] | 4 | 30 | 30 | PAP-SO-1332 | 1 | 4 Pass | 2024-01-15 00:00:00 | 0 | T1 | 0
0.2895182291666667 | 243556 | 3 | Gregory | 25 | 33 | 20 | ART-4443 | 1 | 4 Pass | 2024-01-15 00:00:00 | 0 | T1 | 0
1.60625 | 243557 | 2 | Gregory | 300 | 24 | 36 | ART-3232 | 1 | 4 Pass | 2024-01-15 00:00:00 | 0 | T1 | 0
115.8640625 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 8 Pass | 2024-01-15 00:00:00 | 0 | T2 | For production quote- [NAME]
105.3491477272727 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 5-Pass | 2024-01-15 00:00:00 | 0 | HP | For production quote- [NAME]
0 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 4 Pass | 2024-01-15 00:00:00 | 0 | INDIGO | For production quote- [NAME]
92.73125 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | Light Smoothing | 2024-01-15 00:00:00 | 0 | GS | For production quote- [NAME]
38.7546875 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | Light Smoothing | 2024-01-15 00:00:00 | 0 | HS | For production quote- [NAME]
105.3491477272727 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 5-Pass | 2024-01-15 00:00:00 | 0 | VUTEK 3R's | For production quote- [NAME]
0 | 242111 | 1 | Caleres | 4050 | 28 | 47 | PAP-SO-1374 - FOAMCORE 3/16IN WHITE 48X96 | 2 | 4 Pass | 2024-01-15 00:00:00 | 0 | CUT ONLY | For production quote- [NAME]
Spreadsheet: e0a2b7d6-b2c6-453a-880e-b81279df2c73
Sheet: Sheet1

ACCESSORIES(22) | Unnamed: 1 | Unnamed: 2 | Unnamed: 3
Id | Name Product | Price without [NAME] | Price with [NAME]
35 | [NAME] | 20.83333333333334 | 25
81 | CARVED [NAME] | 300 | 300
20 | CHINESE SHIPWRECK EARTHERNWARE VESSEL | 125 | 150
160 | EMBOSSED ALUMINUM CONTAINER | 6.666666666666667 | 8
64 | HAND CARVED STONE FIGURE | 41.66666666666667 | 50
22 | HAND CARVED STONE HEAD | 41.66666666666667 | 50
62 | HAND CARVED STONE HEAD | 54.16666666666667 | 65
63 | HAND CARVED STONE HEAD | 50 | 60
44 | PETRIFIED WOOD COASTERS | 50 | 60
73 | PETRIFIED WOOD SLICE | 220 | 220
78 | PETRIFIED WOOD SLICE | 250 | 250
74 | PETRIFIED WOOD SLICE ON [NAME] | 250 | 250
75 | PETRIFIED WOOD SLICE ON [NAME] | 250 | 250
155 | PETRIFIED WOOD SOAP DISH | 30 | 30
18 | [NAME] | 450 | 450
30 | [NAME] | 430 | 430
55 | RIVER STONE PLANTERS | 20.83333333333334 | 25
85 | SHIPWRECK TABLE LAMP | 180 | 180
60 | STONE FIGURE | 80 | 80
61 | STONE HEAD | 60 | 60
14 | STONE PESTLE AND MORTAR AND STORAGE JARS | 41.66666666666667 | 50
36 | STONE STOOL LIGHT GARDEN | 150 | 180
ACCESSORIES / BOWLS(7)
Id | Name Product | Price without [NAME] | Price with [NAME]
118 | BLACK TAPERED FRUIT BOWL | 50 | 50
116 | BLACK WOODEN BOWL | 60 | 60
66 | BUFFALO SKIN BOWL | 120 | 120
86 | [NAME] WOODEN BOWL | 35 | 35
87 | [NAME] WOODEN BOWL | 25 | 25
92 | NATURAL TEAK FRUIT BOWL | 40 | 40
95 | PETRIFIED WOOD BOWL | 416.6666666666667 | 500
ACCESSORIES / CANDLES, LANTERNS ,TEA LIGHTS(7)
Id | Name Product | Price without [NAME] | Price with [NAME]
158 | BRONZE CANDLE STAND | 100 | 100
159 | BRONZE CANDLE STAND | 130 | 130
43 | CANDLE IN NATURAL TEAK BOWL | 25 | 30
157 | CRYSTAL TEA LIGHTS | 68 | 68
58 | RIVER STONE TEALIGHT HOLDER | 5.5 | 5.5
108 | SHRIMP BASKET LANTERN | 45 | 45
37 | STONE TEA LIGHT HOLDER | 70 | 70
Spreadsheet: 797929d1664217391-fqdn-name-strip-with-formula-exmaple-of-results
Sheet: Sheet1

Hostname | [NAME]'s Results | [NAME] expected result (scenario 1) | Correct result? |  | [NAME] expected result (scenario 2) |  | Correct result?
10.10.10.10 |  | 10.10.10.10 |  |  | 10.10.10.10
hostname1-P.test.com |  | hostname1-P |  |  | hostname1-P
hostname2.test.edu |  | hostname2 |  |  | hostname2
hostname1.rc.test.org |  | hostname1.rc |  |  | hostname1
Fred |  | Fred |  |  | Fred
Spreadsheet: 678161d1589744086-and-or-functions-to-auto-fill-rates-depending-the-date-given-rates
Sheet: Rates

Check in | 2020-05-12 00:00:00 |  | Check Out | 2020-06-02 00:00:00 |  | Nights |  |  | HAPPY ROOM |  | CONTRACT RATE
 |  |  |  |  |  |  |  |  |  |  | ROOM TYPE | LOW SEASON |  | MIDDLE SEASON |  | HIGH SEASON |  | PEAK SEASON
 |  |  |  |  |  |  | 0.1 |  |  |  |  | 2020-05-11 00:00:00 | 2020-05-31 00:00:00 | 2020-06-01 00:00:00 | 2020-06-14 00:00:00 | 2020-06-15 00:00:00 | 2020-07-05 00:00:00 | 2020-07-06 00:00:00 | 2020-08-25 00:00:00 |  | False | False | False
2020-05-31 00:00:00 |  |  |  |  |  |  | 0.15 |  |  |  |  | 2020-09-28 00:00:00 | 2020-10-11 00:00:00 | 2020-09-14 00:00:00 | 2020-09-27 00:00:00 | 2020-08-26 00:00:00 | 2020-09-13 00:00:00
2020-05-13 00:00:00 |  |  |  |  |  |  | 0.2 |  |  |  | HAPPY ROOM | 95 | 95 | 130 | 130 | 165 | 165 | 240 | 240
2020-05-14 00:00:00 |  |  |  |  |  |  |  |  |  |  | STANDARD DBL | 105 | 105 | 145 | 145 | 185 | 185 | 285 | 285
2020-05-15 00:00:00 |  |  |  |  |  |  |  |  |  |  | SUPERIOR | 115 | 115 | 160 | 160 | 200 | 200 | 340 | 340
2020-05-16 00:00:00 |  |  |  |  |  |  |  |  |  |  | JUNIOR SUITE | 135 | 135 | 190 | 190 | 230 | 230 | 410 | 410
2020-05-17 00:00:00 |  |  |  |  |  |  |  |  |  |  | DELUXE | 150 | 150 | 220 | 220 | 260 | 260 | 475 | 475
2020-05-18 00:00:00 |  |  |  |  |  |  |  |  |  |  | FAMILY | 170 | 170 | 240 | 240 | 310 | 310 | 520 | 520
2020-05-19 00:00:00 |  |  |  |  |  |  |  |  |  |  | SUPERIOR SUITE | 250 | 250 | 340 | 340 | 410 | 410 | 690 | 690
2020-05-20 00:00:00 |  |  |  |  |  |  |  |  |  |  | MASTER SUITE | 280 | 280 | 410 | 410 | 500 | 500 | 790 | 790
2020-05-21 00:00:00
2020-05-22 00:00:00
2020-05-23 00:00:00
2020-05-24 00:00:00
2020-05-25 00:00:00
2020-05-26 00:00:00
2020-05-27 00:00:00
2020-05-28 00:00:00
2020-05-29 00:00:00
2020-05-30 00:00:00
2020-05-31 00:00:00
2020-06-01 00:00:00
2020-06-02 00:00:00
Spreadsheet: dcbd1451-9af9-4cb0-9be7-68a28940074f
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
42651931 | 2014-08-09 16:00:08 | ALLIES | 0 | 4 | 6 | 1135412 | Spirit of Dunkerque | 7429 | mediterranean | 1941-06-15 | 1941-06-17 | [NAME] | [NAME]
42778128 | 2014-08-18 18:06:45 | ALLIES | 1 | 6 | 3 | 701256 | player701256 | 6749 | western | 1944-06-06 | 1944-06-06 | [NAME] | [NAME]
42832376 | 2014-08-22 16:28:37 | AXIS | 1 | 4 | 0 | 1174565 | Capt [NAME] | 6161 | western | 1944-06-10 | 1944-06-10 | Mont Mouchet | Mont Mouchet
Spreadsheet: phillip_m_love__30685__storage 9912&0001
Sheet: 0001

 |  | Storage Reconciliation - 0001
Facility | 0001 GL |  | 0002 GL |  | 0003 GL |  | 0004 GL |  | Total
 | Volume | $ | Volume | $ | Volume | $ | Volume | $ | Volume | $
[NAME] |  |  | -2767625 | -6454445.03 | 205238 | 463578.53
Centana Co 016 | -140000 | -299275.48 | 24160 | 51702.4 |  | 0 |  | 0
CILCO  Co 016 |  |  | -648954 | -2922379.12 | -205128 | -940484.69
Enron Gas Mktg Liquidations |  |  |  |  |  |  |  | -120910
Total
* Inventory profit of $(146,152) added to 0004 GL column
Spreadsheet: 114382d1310130898-summary-of-a-detail-list-formula
Sheet: Detailed

Zone | Sub Area | Customer | Month | Amount
Kochi | Motorbike | Avant Cycle | April 2011 | 2345
Kochi | Cycle | D-Link Cycles | April 2011 | 12345
Kochi | Cycle | D-Link Cycles | May 2011 | 5678
Kochi | Cycle | Avant Cycle | June 2011 | 4568
Kochi | Cycle | Avant Cycle | June 2011 | 9876
Kochi | Motorbike | D-Link Cycles | April 2011 | 5433
Kochi | Motorbike | D-Link Cycles | May 2011 | 4567
Kochi | Motorbike | D-Link Cycles | June 2011 | 322
Kochi | Cycle | [NAME] | June 2011 | 4234
Kochi | Cycle | D-Link Cycles | April 2011 | 4534
[NAME] | Motorbike | Meterlog | May 2011 | 1234
[NAME] | Motorbike | [NAME] | June 2011 | 4542
[NAME] | Motorbike | [NAME] | June 2011 | 2355
[NAME] | Cycle | [NAME] | April 2011 | 45422
[NAME] | Cycle | [NAME] | May 2011 | 222
Spreadsheet: 673410d1587374789-overtime-formula-matrix-beamernsw-
Sheet: Cost Matrix

 | EVENT ESTIMATION COST MATRIX
 | Position | Company | Date | Start Time | End Time | Total Hrs | [NAME] hrs | [NAME] | Qty | Total |  | Doors Open | 14:00:00
 | Medic Service |  |  |  |  |  |  |  | 1 |  |  | Show Start | 12:00:00
 | Medical Director |  |  |  |  |  |  |  | 1 |  |  | Show End | 19:00:00
 | Crew |  |  |  |  |  |  |  | 1
 | Ambulance |  |  |  |  |  |  |  | 1 |  |  | Position | Company | Standard Hours | Full Shift Rate | Standard Rate | Overtime Rate | Start | Finish | Start details | End details
 | Parking Supervisor |  |  |  |  |  |  |  | 1 |  |  | Crew Chief | [NAME] | 999 |  | 50 |  |  |  | 05:00:00 | 01:00:00
 | Crew |  |  |  |  |  |  |  | 2 |  |  | Crew | [NAME] | 999 |  | 40 |  |  |  | 01:00:00 | 01:00:00
 | Parking Supervisor |  |  |  |  |  |  |  | 1 |  |  | Medical Director | GMC Clinic | 8 | 1500 |  | 150 |  |  | 03:00:00 | 01:00:00
 |  |  |  |  |  |  |  |  |  |  |  | Medic Service | GMC Clinic | 8 | 800 |  | 100 |  |  | 03:00:00 | 01:00:00
 |  |  |  |  |  |  |  |  |  |  |  | Ambulance | GMC Clinic | 8 |  | 400 |  |  |  | 01:00:00 | 01:00:00
 |  |  |  |  |  |  |  |  |  |  |  | Parking Supervisor | [NAME] | 999 |  | 60 |  |  |  | 01:00:00 | 01:00:00
 |  |  |  |  |  |  |  |  |  |  |  | Parking Marshal | [NAME] | 999 |  | 55 |  |  |  | 01:00:00 | 01:00:00
 |  |  |  |  |  |  |  |  |  |  |  | Company | Role | Total
 |  |  |  |  |  |  |  |  |  |  |  | [NAME] | Event Crew
 |  |  |  |  |  |  |  |  |  |  |  | GMC Clinic | Medical
 |  |  |  |  |  |  |  |  |  |  |  | [NAME] | Parking Marshals
Spreadsheet: rick_buy__32947__Raptor 3b
Sheet: Credit Analysis

Subsequent Credit Analysis
Raptor 3
Date | 2001-02-12 00:00:00
Rates |  | Full Monetization | Monetize 30MM | No Monetization
$50MM N/R | 0.07
$50MM N/P | 0.075
$259MM N/P | 0.0725
TNPC Screen | 7.9 | 15.42372177175631 | 9.81124244931266 | 9.099177499795088
Porcupine Balance Sheet
 | As of
Assets |  |  | Liabilities + Equity
Cash |  |  | Note Payable | 0
[NAME] |  |  | Note Payable
Note from ENE |  |  | Derivative Payable
Derivative Rec. |  |  | Minority Interest
 |  |  | LJM
 |  |  | ENE
Equity Rollforward
ENE Capital @ IPO
LJM Capital @ IPO
MI Capital @ IPO
Total Capital @ IPO
Plus Gain on TNPC Stock
Plus Derivative Gain/Loss
Less Net Interest Expense
Current Capital
Less ENE Capital
LJM Capital
MI Capital
Check
Credit Test
Value of Assets
Less:
Note Payable
Other Note
Minority Interest
Derivative
3% Test
Bal Sheet Foot
Plus:  Fees Paid By Enron
Less: 3rd Party Equity
Net
Req'd Equity %
[NAME]
Actual Equity
Excess Equity
Notional Capacity
Less Notional Hedged
Unused Capacity
Spreadsheet: 827772d1683025390-formulas-to-find-a-linear-interpolation-of-a-value-in-a-table-formulas-to-find-a-linear-interpolation-of-a-value-in-a-table
Sheet: Sheet1

 |  | inclination
 | Height | Column1 | 0 | 1 | 2 | 3 | 4 | 5 |  | [NAME] to find a linear interpolation of a value in a table
 |  | 0 | 0.062 | 0.053 | 0.045 | 0.036 | 0.029 | 0.024 |  | https://www.excelforum.com/excel-formulas-and-functions/1404658-formulas-to-find-a-linear-interpolation-of-a-value-in-a-table.html#post5821772
 |  | 5 | 0.159 | 0.15 | 0.141 | 0.133 | 0.124 | 0.115
 |  | 10 | 0.256 | 0.247 | 0.238 | 0.23 | 0.221 | 0.212
 |  | 15 | 0.353 | 0.344 | 0.335 | 0.327 | 0.318 | 0.309
 |  | 20 | 0.45 | 0.441 | 0.432 | 0.424 | 0.415 | 0.406
 |  | 25 | 0.547 | 0.538 | 0.529 | 0.52 | 0.512 | 0.503
 |  | 30 | 0.644 | 0.635 | 0.626 | 0.617 | 0.609 | 0.6
 |  | 35 | 0.74 | 0.732 | 0.723 | 0.714 | 0.706 | 0.697
 |  | 40 | 0.837 | 0.829 | 0.82 | 0.811 | 0.802 | 0.794
 |  | 45 | 0.934 | 0.926 | 0.917 | 0.908 | 0.899 | 0.891 |  | Inclination variable
 |  | 50 | 1.031 | 1.023 | 1.014 | 1.005 | 0.996 | 0.988 |  | Height variable
 |  | 55 | 1.128 | 1.119 | 1.111 | 1.102 | 1.093 | 1.085
 |  | 60 | 1.225 | 1.216 | 1.208 | 1.199 | 1.19 | 1.181 |  |  |  | Lower limit | Upper limit | Difference
 |  | 65 | 1.322 | 1.313 | 1.305 | 1.296 | 1.287 | 1.278
 |  | 70 | 1.419 | 1.41 | 1.401 | 1.393 | 1.384 | 1.375 |  | Lower limit
 |  | 75 | 1.516 | 1.507 | 1.498 | 1.49 | 1.481 | 1.472 |  | Upper limit
 |  | 80 | 1.613 | 1.604 | 1.595 | 1.587 | 1.578 | 1.569 |  | Difference
 |  | 85 | 1.71 | 1.701 | 1.692 | 1.684 | 1.675 | 1.666
 |  | 90 | 1.807 | 1.798 | 1.789 | 1.78 | 1.772 | 1.763
 |  | 95 | 1.904 | 1.895 | 1.886 | 1.877 | 1.869 | 1.86
 |  | 100 | 2.001 | 1.992 | 1.983 | 1.974 | 1.966 | 1.957
 |  | 105 | 2.097 | 2.089 | 2.08 | 2.071 | 2.062 | 2.054
 |  | 110 | 2.194 | 2.186 | 2.177 | 2.168 | 2.159 | 2.151
 |  | 115 | 2.291 | 2.283 | 2.274 | 2.265 | 2.256 | 2.248
 |  | 120 | 2.326 | 2.326 | 2.326 | 2.326 | 2.324 | 2.321
 |  | 125 | 2.326 | 2.326 | 2.326 | 2.326 | 2.326 | 2.326
 |  | 130 | 2.326 | 2.326 | 2.326 | 2.326 | 2.326 | 2.326
Spreadsheet: 874205d1720769992-sum-calculation-kaffleck-sumproduct-aligw
Sheet: Sheet2

 |  |  |  | REQ | company 1 | company 2 | company 3 | company 4 | company 5 | company 6 | company 7 | Total
Course etc | Running totals 2024 |  |  | REQ |  | 48.54 |  | 48.54 | 48.54
company 1 |  |  |  | REQ | 22.34 |  | 22.34 | 22.34 | 22.34
company 2 |  |  |  | REQ | 175.87 |  |  |  | 175.87
company 3 |  |  |  | REQ |  |  |  |  | 100.96 |  | 100.97
company 4 |  |  |  | REQ | 73.47
company 5 |  |  |  | REQ |  |  |  | 102.5 | 102.5
company 6 |  |  |  | REQ |  | 135.52 |  | 135.52 | 67.76
company 7 |  |  |  | REQ |  |  | 30.56 |  |  |  | 30.56