tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 9e12236c-4e92-43b8-b8d9-52b91229f067
Sheet: ENGL 333

COURSE ASSESSMENT MATRIX
Engl 333 The Power of Story Prerequisites: Engl 113 This course is for those who want to learn the basics of writing a vivid and engaging story. It covers the craft of writing. Topics include character development, plot, setting, point of view, dialogue and self-editing. Students will have the opportunity to work in a variety of genres. 3 credits
Goal:  The goal of this course is to teach students the basics of writing a vivid and engaging story.
Objective | Assessment Method | Desired Result | Corrective Action
Analyze several creation stories, mythological stories, and other stories, such as Iktomi stories. | Weekly Assignments                Quizzes & Exams                                          Class Participation  Writing projects scored with Rubric | Weekly Assignments Completed                                      80% students pass Exams 80% students pass writing assignments | [NAME] Weekly Assignments                      Revise Rubrics
Research, interview and collaborate to gain knowledge of stories and storytelling. | Weekly Assignments                Quizzes & Exams                                          Class Participation  Writing projects scored with Rubric | Weekly Assignments Completed                                      80% students pass Exams 80% students pass writing assignments | [NAME] Weekly Assignments                      Revise Rubrics
Translate their knowledge of stories to create their own creation story, mythological story, and Iktomi story. | Weekly Assignments                Quizzes & Exams                                          Class Participation  Writing projects scored with Rubric | Weekly Assignments Completed                                      80% students pass Exams 80% students pass writing assignments | [NAME] Weekly Assignments                      Revise Rubrics
Date | Form of Assessment and Actions Taken
Spring 2011 | Syllabus Reviewed --Mainly looked to see that all sections on checklist were present.  Scheduled to review content during the Fall 2011 semester.
Date | Form of Assessment and Actions Taken
Date | Form of Assessment and Actions Taken
Date | Form of Assessment and Actions Taken
Date | Form of Assessment and Actions Taken
Spreadsheet: 103031d1300883717-help-with-isblank-function-referring-to-a-cell-with-another-isblank-formula-2011-neem-data
Sheet: Criteria

Sample | Location | Area | Alert | Action | [NAME] | Mold Action
Air | CL | Hood | 1 | 2 | 0 | 0
Surface | CL | Hood Antechamber | 1 | 2 | 0 | 0
Surface | CL | [NAME] | 1 | 2 | 0 | 0
Surface | CL | Chemo Hood | 1 | 2 | 0 | 0
Air | CL | Room | 2 | 3 | 0 | 0
Surface | CL | Hood | 1 | 2 | 0 | 0
Surface | CL | Table | 2 | 3 | 0 | 0
Surface | CL | Pass-Thru | 2 | 3 | 0 | 0
Surface | CL | Floor | 2 | 3 | 0 | 0
Surface | CL | IPA | 2 | 3 | 0 | 0
Surface | CR | Sink | 5 | 7 | 0 | 0
Surface | CR | Bench | 5 | 7 | 0 | 0
Surface | GO | Floor | 5 | 7 | 0 | 0
Surface | PR | Floor | 8 | 10 | 0 | 0
Surface | PR | Near Warehouse | 8 | 10 | 0 | 0
Air | CR | Sink | 5 | 8 | 0 | 0
Air | CL | Table | 3 | 5 | 0 | 0
Air | CR | Bench | 5 | 8 | 0 | 0
Air | CL | NRNS | 2 | 3 | 0 | 0
Air | PR | Room | 8 | 10 | 0 | 0
Air | PR | Room | 8 | 10 | 0 | 0
Spreadsheet: 732429d1620940325-the-source-currently-evaluates-to-an-error-in-drop-down-rr-draft-rev-bvj1-
Sheet: Drop down

Categories
Compliance
Financial
Operational
Strategic
Compliance | Financial | Operational | Strategic
Legal | Financial management | Business operations and resilience | External risk
Quality |  | People and talent risk | Growth
Regulation
Reputation
Legal | Quality | Regulation | Reputation | Financial management | Business operations and resilience | People and talent risk | External risk | Growth
Breach of contract by KPMG | Quality objectives – Audit | Legal and regulatory breaches | Brand fragility | Acquisitions and investment | Business continuity | Bandwidth | Business model | Client Portfolio mix
Contracts and liability caps | Quality objectives – Nonaudit services | Reputation with regulators | Erosion of trust | Financial strength | Crisis preparedness | Capacity and capability | Corporate failures | Global & strategic accounts
 |  | Intellectual property | Firm Governance | Long-term vs. short-term investment cycles | Information handling and protection/cyber | Culture | Environmental, social & governance (ESG) | Innovation
 |  |  | Firm relevance |  | IT infrastructure | Firm morale | Geopolitical & other external events | Strategy execution
 |  |  | Professional ethics |  | Third parties | Leadership and succession planning |  | Technology strategy
 |  |  |  |  | Health, safety and wellbeing | Talent
Risk names moved from NZ Framework
Spreadsheet: 74303d1274848809-print-merge-from-within-excel-printing-certificates-from-excel-
Sheet: Students

 |  |  | data_offset
 |  |  | ID | First Name | last name | date | course
 |  |  | 1 | 2 | 3 | 4 | 5
 |  |  | data
 |  |  | 25 | Jaweriya | Butler | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 26 | Roza | Bailey | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 27 | Lesley | Payne | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 28 | [NAME] | Veal | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 29 | [NAME] | Bradley | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 30 | [NAME] | [NAME] | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 31 | Barb | Weir | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 32 | Caroline | Graves | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 33 | Debbie | Vincent | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 34 | Sue | Vincent | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 35 | Nicole | Grounds | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 36 | Agnes | Rivett | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 37 | [NAME] | Tanner | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 38 | [NAME] | Maxwell | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 39 | [NAME] | Christie | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 40 | [NAME] | [NAME] | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 41 | [NAME] | Rutter | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 42 | Linh | Gutteridge | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 43 | Milissa | Green | 2010-05-26 00:00:00 | Apply First Aid
 |  |  | 44 | Eva | Chaplin | 2010-05-26 00:00:00 | perform CPR
 |  |  | 45 | [NAME] | [NAME] | 2010-05-26 00:00:00 | perform CPR
Spreadsheet: 273615d1382793586-headcount-growth-maybe-nested-if-funtion-sample
Sheet: Sheet1

 |  |  |  | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month | Month
Month #: | Month to Increase Staff | FTE Increase | Frequency of Increase | 1 | 2
Staffing | 4 | 1 | 6 | 1
 |  | so every six months the headcount would increase by the quantity in cell C1
 | this drives the moth the the initial increase happens and would "key" of of the month number in row 4
Spreadsheet: 7d273f23-a8f4-4606-9764-130698eb11f2
Sheet: Sheet1

PROG ID | ATHLETE ID | ATHLETE FIRST | ATHLETE LAST | NATIONALITY | START NUMBER | RUN | T1 | BIKE | T2 | RUN.1 | POSITION | TOTAL TIME
8736 | 30640 | [NAME] | Bailey | GBR | 141 | 00:33:14 | 00:01:03 | 04:57:16 | 00:01:23 | 02:41:52 | 1 | 08:14:50
Spreadsheet: 884265d1733345047-heat-map-ramsdesk-book2-tms
Sheet: Sheet1

Accounts | Sum of  Jan 24 | Sum of  Feb 24 | Sum of  Mar 24 | Sum of  Apr 24 | Sum of  May 24 | Sum of  Jun 24 | Sum of  Jul 24 | Sum of  Aug 24 | Sum of  Sep 24 | Sum of  Oct 24 | Sum of  Nov 24
A | 1100.55339 | 1086.83491 | 1095.51622 | 1088.22598 | 1104.6364 | 1104.19118 | 1107.59626 | 1098.02326 | 1097.82864 | 1072.92908 | 1069.04219
B | 430.206746 | 262.863162 | 297.620166 | 275.421766 | 300.16825 | 269.9403 | 303.39248 | 338.48209 | 343.9350899999999 | 392.33543 | 366.67964
C | 77.97789999999999 | 69.87857 | 64.94489 | 63.72493 | 66.28532000000001 | 63.22375 | 108.77646 | 91.01424 | 67.34963 | 116.43731 | 90.64407
D | 97.09333000000001 | 97.09333000000001 | 97.22300999999999 | 97.09333000000001 | 97.09333000000001 | 97.09333000000001 | 97.09333000000001 | 97.09333000000001 | 98.96594999999999 | 105.73733 | 105.72233
E | 189.49672 | 169.16368 | 199.24064 | 205.84704 | 202.05444 | 154.23828 | 150.74752 | 167.25072 | 154.9184 | 150.34376 | 121.70928
F | 258.26108 | 258.26152 | 258.26008 | 273.11008 | 288.85408 | 286.23008 | 228.88906 | 339.4511 | 279.67008 | 279.67008 | 279.67008
G | 4415.069413 | 4807.877920000001 | 4470.297423000001 | 4553.091554 | 4656.075703000001 | 4315.599850000001 | 4739.733792999999 | 4728.827217000001 | 4496.043216000002 | 4495.013032999999 | 3528.101066000001
H | 2665.42723 | 2595.69966 | 2470.35912 | 2520.521 | 2631.91046 | 2322.66045 | 2583.24007 | 2444.69463 | 2205.792890000001 | 2646.12154 | 2273.02244
I | 14.688 | -4.32 | 4.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
J | 378.881679 | 366.6170369999999 | 356.087887 | 376.241988 | 377.382708 | 342.44501 | 383.621497 | 373.947449 | 419.769133 | 440.015905 | 357.824294
K | 505.98112 | 542.04523 | 533.77118 | 523.65816 | 575.05603 | 546.0667199999999 | 444.27419 | 295.34854 | 850.19184 | 909.19549 | 767.9547900000001
L | 893.990993 | 914.661682 | 950.881059 | 961.1197900000001 | 971.487139 | 913.7148050000001 | 951.8936869999999 | 940.715792 | 1104.769625 | 909.243496 | 923.468706
M | 888.688 | 813.3253000000001 | 676.7819000000001 | 820.5261999999999 | 878.54553 | 850.72726 | 889.493 | 815.47941 | 883.95199 | 885.264 | 936.053
Total
Spreadsheet: 005cf4c4-e78f-4a3b-81ab-3c3f35a94a86
Sheet: Instructions

Instructions for Recording Data from the ESQ-LF's
NOTE:
• | Date is to be entered in the following format:  11/23/10
• | You are not required to enter a client number.  If you do, the client # is to be recorded in numeric format:  1, 2, 3, 4 …
Section A - F
• | Findings are to be recorded in numeric format ranging from 1 to 5.
• | All columns have been formulated to average all findings.
• | If the client does not answer a question, enter a 0 .
• | The findings will carry to the [NAME] page.
Client Demographics |  |  |  | (if you choose to collect demographics)
• | Findings are to be recorded in each appropriate column using the letter "X".
• | All columns have been formulated to tally all findings.
• | The findings will not currently carry to the [NAME] page.
Things to Remember:
• | All formulas have been protected to prevent any errors in reporting.
• | Outcomes have been color coded to match the findings for easier viewing.
• | You will report the ESQ-LF data to PCCD in August with your annual VOCA Report. A section in EGrants will be created for you to enter the ESQ-LF data.
• | The data that you will be asked to report on is:
 | → | Identify which service you are evaluating.
 |  | *  Shelter Services, Short-term Counseling, or [NAME]
 | → | The number of ESQ-LF's distributed since implementation
 | → | The number of ESQ-LF's returned
 | → | Data Associated with the Outcome Subscale "Increased Coping and Sense of Empowerment"
 |  | * The total aggregate number for each question answered that make up this subscale
 |  | * The Mean Score for the Outcome Subscale
• | If you encounter any problems with the spreadsheet please contact [NAME] or [NAME].
Spreadsheet: 703936d1605252556-how-to-convert-irregular-day-time-data-into-excel-datetime-timedate
Sheet: Sheet1

 | Raw Data | Should be: |  |  | Raw Data
 | 2020-12-03 20:40:00 |  |  |  | 2020-03-12 20:40:00
 | 2020-12-03 20:11:00 |  |  |  | 2020-03-12 20:11:00
 | 13/03/2020 03:22 | 2020-03-13 03:22:00 |  |  | 2020-03-13 03:22:00
 | 13/03/2020 10:35 | 2020-03-13 10:35:00 |  |  | 2020-03-13 10:35:00
 | 2020-12-05 00:18:00 |  |  |  | 2020-05-12 00:18:00
 | 2020-12-05 01:25:00 |  |  |  | 2020-05-12 01:25:00
 | 2020-12-05 03:27:00 |  |  |  | 2020-05-12 03:27:00
Spreadsheet: andy_zipper__206__DYNEGY-ICE VOL May24
Sheet: ICE-EPM

Enron Power Marketing
Activity on ICE
UOM | Deals | Volume
MWhs
 |  |  |  |  |  |  | START | END
Enron Power Marketing, Inc.
Commodity Type:  All
Instruments:  All
Trade Dates:  May-24-01 thru May-24-01
Trade Date | Deal ID | Leg ID | B/S | Product | Hub | Strip | START | END | Option | Strike | Style | Counterparty | Price | Price Units | Qty Per Period | Periods | Total Quantity | Qty Units | Trader
May-24-01 | 201382763 |  | Sold | Firm-LD Off-Peak | [NAME] | Next Day Off-Peak | May-27-01 | May-28-01 |  |  |  | Mirant Americas Energy Marketing, LP | 180 | USD / MWh | 25 | Hourly | 1200 | MWhs | Richter, J
May-24-01 | 153563060 |  | Sold | Firm-LD Peak | TVA | Next Day | May-25-01 | May-25-01 |  |  |  | Reliant Energy Services, Inc. | 18 | USD / MWh | 50 | Hourly | 800 | MWhs | Carson, M
May-24-01 | 205790257 |  | Bought | Firm-LD Off-Peak | SP-15 Off-Peak | Next Day Off-Peak | May-27-01 | May-28-01 |  |  |  | Reliant Energy Services, Inc. | 79 | USD / MWh | 25 | Hourly | 1200 | MWhs | Richter, J
May-24-01 | 181959941 |  | Sold | Firm-LD Off-Peak | SP-15 Off-Peak | 2001-06-01 00:00:00 | Jun-01-01 | Jun-30-01 |  |  |  | Reliant Energy Services, Inc. | 105 | USD / MWh | 25 | Hourly | 7600 | MWhs | Fischer, M
May-24-01 | 919819041 |  | Sold | Firm-LD Peak | Ercot UBU | Cal 02 | Jan-01-02 | Dec-31-02 |  |  |  | Reliant Energy Services, Inc. | 42 | USD / MWh | 50 | Hourly | 204000 | MWhs | Stalford, R
May-24-01  Deals
Spreadsheet: 38517d1236687293-choose-ytd-and-month-figures-test
Sheet: Balance Sheet

 | day 1 | Nov 08 | Dec 08 | Jan 09 | Feb 09 | Mar 09 | Apr 09 | May 09 | Jun 09 | Jul 09 | Aug 09 | Sep 09 | Oct 09 | Tot 08/09 | Nov 09 | Dec 09 | Jan 10 | Feb 10 | Mar 10 | Apr 10 | May 10 | Jun 10 | Jul 10 | Aug 10 | Sep 10 | Oct 10 | Tot 09/10 | Nov 10 | Dec 10 | Jan 11 | Feb 11 | Mar 11 | Apr 11 | May 11 | Jun 11 | Jul 11 | Aug 11 | Sep 11 | Oct 11 | Tot 10/11
BALANCE SHEET
Fixed Assets
Original Assets
New Assets
TOTAL Fixed Assets
Current Assets
Stock | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 |  | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 |  | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000 | 6000
Bank Balance
Trade debtors
Total Current Assets
Liabilities
Trade creditors
Director's loan |  | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 |  | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 27000 | 0 |  | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0
Other creditors
Total Liabilities
Total Assets - Liabilities
Capital and Reserves
Share capital | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 |  | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 |  | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352 | 57352
[NAME]
Reserves carried f/w
Net Shareholders Funds
Spreadsheet: 694069d1599324197-extract-unique-values-from-across-columns-count_exact_now_unique
Sheet: Sheet2

 | [NAME] | Head2 | Head3 | Head4 | Head5 | Head6 | [NAME] | Head8 | Head9 | Head10 | Head11 | Head12 | Head13 | Unique-1 | Unique-2 | Unique-3 | Unique-4 | Unique-5 | Unique-6 | Unique-7 | Unique-8 | Unique-9 | Unique-10 | Unique-11 | Unique-12 | Unique-13
1
2 |  |  |  |  |  |  |  |  |  |  |  |  |  | Abiu
3 |  |  |  |  |  |  |  |  |  |  |  |  |  | Apple | Pen | Bee
4 |  |  |  |  |  |  |  |  |  |  |  |  |  | [NAME]
5 |  |  |  |  |  |  |  |  |  |  |  |  |  | Apple | Mango | [NAME]
6 |  |  |  |  |  |  |  |  |  |  |  |  |  | Avocado
7 |  |  |  |  |  |  |  |  |  |  |  |  |  | Blueberry
8 |  |  |  |  |  |  |  |  |  |  |  |  |  | Mango
9 |  |  |  |  |  |  |  |  |  |  |  |  |  | Guava | Mango
Spreadsheet: 80099d1280321874-repeating-values-in-columns-book4
Sheet: Sheet1

Cy | Office
MM | Office "M"
RR | Office "F"
MM | Office "S" |  |  | Count of Office | Office
RR | Office "A" |  |  | Cy | Office "A" | Office "F" | Office "M" | Office "P | Office "S" | Grand Total
MM | Office "P |  |  | MM |  |  | 1 | 1 | 1 | 3
 |  |  |  | RR | 1 | 1 |  |  |  | 2
 |  |  |  | Grand Total | 1 | 1 | 1 | 1 | 1 | 5
Spreadsheet: 59657d1260240011-costing-problem-with-final-sale-price-reworked-version
Sheet: Sheet1

 |  |  |  | PayPal % Charge On Sale Price | 0.039
 |  |  | Orig. Price | Sale Price | Cost | Sale Price - Cost
 |  |  | 10 | 10.60582726326743 | 0.6136272632674298 | 9.992200000000002
 |  |  | 11 | 11.64640998959417 | 0.6542099895941729 | 10.9922
 |  |  | 12 | 12.68699271592092 | 0.6947927159209157 | 11.9922
 |  |  | 13 | 13.72757544224766 | 0.7353754422476586 | 12.9922
 |  |  | 14 | 14.7681581685744 | 0.7759581685744017 | 13.9922
 |  |  | 15 | 15.80874089490115 | 0.8165408949011448 | 14.9922
 |  |  | 16 | 16.84932362122789 | 0.8571236212278877 | 15.9922
 |  |  | 17 | 17.88990634755463 | 0.8977063475546307 | 16.9922
 |  |  | 18 | 18.93048907388138 | 0.9382890738813736 | 17.9922
 |  |  | 19 | 19.97107180020812 | 0.9788718002081167 | 18.9922
 |  |  | 20 | 21.01165452653486 | 1.01945452653486 | 19.9922
 |  |  | This is my version of the computations
 |  |  | Actual Product Cost To You | Your Handling Charges | PayPal Charges | Final Sale Price
 |  |  | 10 | 59 | 41 | 11
 |  |  | 11 | 63 | 45 | 12.08
 |  |  | 12 | 67 | 49 | 13.16
 |  |  | 13 | 71 | 53 | 14.24
 |  |  | 14 | 75 | 58 | 15.33
 |  |  | 15 | 79 | 62 | 16.41
Spreadsheet: 32013d1228143841-im-working-on-skiing-results-chart-and-have-problem-with-time-format-smuka
Sheet: Tabela

Translation | Competitor | Time | Behind 1st
MESTO | TEKMOVALEC | ČAS | ZAOSTANEK
1 |  | 02:13:17
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Spreadsheet: 738634d1625158020-highlighting-unique-cells-book1
Sheet: Results

Account Number | Dx 1 | Dx 2 | Dx 3 | Dx 4 | Dx 5 | Dx 6 | Dx 7 | Dx 8 | Dx 9 | Dx 10 | Dx 11
18 | I10 | F33.0 | E78.2 | K21.9
30 | E78.2 | F32.9 | F20.9 | B18.2 | [NAME] | [NAME] | G40.909
35 | E78.2 | [NAME] | [NAME] | [NAME] | K21.9
86 | I10 | F31.9 | E78.2 | E88.41
89 | I20.8 | K21.9 | F33.1 | J45.909 | E78.2 | [NAME]
90 | K21.9 | E78.2 | I20.9 | I73.9 | I10
125 | E11.22 | E78.2 | F32.1 | I10 | I25.9
129 | [NAME] | M06.4 | [NAME] | [NAME] | E11.42 | E78.2 | F31.9 | I25.83 | F90.0
195 | [NAME] | E03.9 | M46.1 | I25.10 | F33.1 | F90.0 | I25.83 | K21.9 | [NAME] | I10 | E78.2
Spreadsheet: mary_fischer__25400__comparesheet_2
Sheet: Sheet1

 |  | 0.938 | 0.76
 |  | Clear Sky | Trent
Predicted |  | 45546418 | 54269853 |  | Predicted is scaled from 1 turbine based on mean power
Curtailment |  |  | 0 |  | Curtailment is based on curtailment logs from the site and [NAME] wind speed 97% availability
Unavailable |  |  |  |  | Linear assumption from availabilities above
Difference
Line Loss (2%) |  |  |  |  | 2% of difference to estimate line loss
Net
Actual |  | 28897000 | 41704030 |  | From Substation
[NAME]
Spreadsheet: 94410d1294239997-2007-pivot-table-using-same-field-in-2-areas-of-report-test
Sheet: Analysis

Sum of Spend
Supplier | Terms | Total
A | 30 | 100
B | 30 | 200
C | 60 | 300
D | 90 | 400
E | 30 | 500
F | 60 | 600
Grand Total |  | 2100
Spreadsheet: 480022d1473736209-waterfall-model-based-on-management-fees-equal-to-a-of-the-gross-revenues-waterfall_mgmt-fee
Sheet: FINANCIAL SUMMARY

 |  | Financial Investment Summary
 |  |  |  |  | Day 1 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031
 |  | GROSS REVNUES |  | ($000 Thousands) | 0 | 6577.314 | 11091.6075 | 14395.065 | 16316.025 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057 | 16783.057
 |  | NET CASH FLOW (OUT) |  |  | -32799.99999999999 | -584.3048568394788 | 2800.089595928264 | 4949.946789935819 | 6811.471734360819 | 7167.76601737582 | 7080.004143875822 | 7031.452538465821 | 7358.541526032279 | 7358.541526032279 | 7358.541526032279 | 7358.541526032279 | 7358.541526032279 | 7358.541526032279 | 7358.541526032279 | 70408.92251323536
 |  | Accumulated Net Cash Requirement (Equity)
 |  | Implied Return on Invested Capital
 |  | Inflationary Adjustment |  |  | 0
 |  | Cash-on-Cash Return
 |  |  |  | CFExit
 |  |  |  | CFCumulative
 |  | Management Fee | Preferred | % / Gross Rev
 |  | Hurdle 1 (Preferred Return) | 0.08 | 0.04
 |  | Hurdle 2 | 0.1 | 0.05
 |  | Hurdle 3 | 0.16 | 0.06
 |  | Gain on Sale |  | 0.2
 |  | ABC Investment & Management Group, LLC will be paid standard on-going management fees equal to 4% of the gross collected annual income where the distributed return to investors exceeds 8%, adjusted to 5% where the distributed return to investors exceeds 12% cash on cash and 6% where the distributed return to investors exceeds 16% cash on cash (based on cumulative preferred returns).  When and if cash becomes available, the cumulative preferred return is paid prior to the payment of other distributions.The LLC will also reimburse ABC Investment & Management Group for the direct costs of operation and administration of the LLC.  Upon sale of the property, for purposes of this transaction, ABC Investment & Management Group, LLC (“MIMG”) will receive 20% of the net gain on the property as the Members owning Equity Profit Interests.
Spreadsheet: 172860d1344356825-need-to-copy-rows-in-one-row-oficina-workbook-y44817-
Sheet: Sheet2

date | name | invno | orderno | stockcd | [NAME] | qty | unitcost | Total Unit Cost | date | name | invno | orderno | stockcd | [NAME] | qty | unitcost | Total Unit Cost | date | name | invno | orderno | stockcd | [NAME] | qty | unitcost | Total Unit Cost
13-Oct-11 | SECANT ENGINEERING | L004079 | 35036 |  | 40-4-1146-270 3MM 3CR12 | 1 | 392 | 392 | 13-Oct-11 | SECANT ENGINEERING | L004079 | 35036 |  | 40-4-1146-271 3MM 3CR12 | 1 | 377.6 | 377.6 | 13-Oct-11 | SECANT ENGINEERING | L004079 | 35036 |  | 40-4-1146-272 3MM 3CR12 | 1 | 377.6 | 377.6
Spreadsheet: 600482d1543774705-fixing-a-duration-in-mm-ss-entered-as-a-time-of-day-hh-mm-ss-timechargev1
Sheet: Sheet1

operator | trip uid | client number | total amount | TM amount | distance km | minute chg $ | surcharge $ | startdate | starttime | s+s | enddate | endtime | e+e | total mins | total hrs:mins | calc amount $
driver a | 1811280723 | 918788 | ??????? | ????? | 10.46 | 2 | 10 | 28/11/2018 | 10:00 | 28/11/2018 10:00 | 28/11/2018 | 10:15 | 28/11/2018 10:15 | 15.00000000698492 | 00:15:00 | 40
driver a | 1811280724 | 919919 | ??????????? | ????? | 11.11 | 1.99 | 9.99 | 28/11/2018 | 09:59 | 28/11/2018 09:59 | 28/11/2018 | 10:01 | 28/11/2018 10:01 | 1.999999996041879 | 00:02:00 | 14
driver a | 1811280725 | 919919 | ???????? | ?????? | 11.11 | 2 | 10 | 28/11/2018 | 10:05 | 28/11/2018 10:05 | 28/11/2018 | 10:02 | 28/11/2018 10:02 | -2.999999999301508 | data input error | 0
Spreadsheet: 77746d1278186048-excel-2007-mileages-mileage-log-with-reimbursement
Sheet: Sheet1

Telford | TF2 9TW
Coventry | CV1 2PL | [NAME] | 66.2 | -8.4
Banbury | OX17 3BQ | 88.2 | 99.8 | -11.6
Birmingham | B16 8LD | 36.3 | 47.4 | -11.1
[NAME] | M1 2HY | 91.4 | 43.1 | 48.3
Derby | DE24 8BX | 57.3 | 44.6 | 12.7
Spreadsheet: 845913d1697209104-item-code-generator-code
Sheet: Sheet1

 | Site | Item | Component
 | Avon | Motor | [NAME] | Line with drop down options
Q1 |  |  |  | Code to be displayed when drop down selected
 | If [NAME] selected display AV | If [NAME] selected display [NAME] | If Bearing selected display BE
 | If Brum selected display BR | If Motor slected display MT(x) | If [NAME] selected display BU
 | If Wellington selected display WE | If [NAME] selected display CT | If Plate selected display PL
Q2 | Code |  | The code is generated by putting the three entries in cells B4,C4 and D4 together as a string of letters. To read for example [NAME]