tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: 5285abc7-d152-404e-85ce-c1cd013db6fd
Sheet: Sheet1

 | Credit  Headcount At Census
 | MSJC District Total by Gender
 | AY07-08 |  |  | AY08-09 |  |  | [NAME] |  |  | AY10-11 |  |  | AY11-12
Gender | SU07 | FA07 | SP08 | SU08 | FA08 | SP09 | SU09 | FA09 | SP10 | SU10 | FA10 | SP11 | SU11 | FA11 | SP12
Male
Female
Undeclared
Term Total
Academic Year
% of Total | Credit Headcount % of Total
 | MSJC District Total by Gender
 | AY07-08 |  |  | AY08-09 |  |  | [NAME] |  |  | AY10-11 |  |  | AY11-12
Gender | SU07 | FA07 | SP08 | SU08 | FA08 | SP09 | SU09 | FA09 | SP10 | SU10 | FA10 | SP11 | SU11 | FA11 | SP12
Male
Female
Undeclared
Success Rate | Success Rate
 | MSJC District Total by Gender
 | AY07-08 |  |  | AY08-09 |  |  | [NAME] |  |  | AY10-11 |  |  | AY11-12
Gender | SU07 | FA07 | SP08 | SU08 | FA08 | SP09 | SU09 | FA09 | SP10 | SU10 | FA10 | SP11 | SU11 | FA11 | SP12
Male
Female
Undeclared
Term Average
Success rate = # of “A, B, C, CR & P” grades divided by (the # of all grades) “A, B, C, CR, P, D, F, NC, NP, I and W”
Note: district totals exclude dual enrollment data
Spreadsheet: 681391d1591541883-matrix-formula-for-8-numbers-last-delay-and-longest-drawn-rafael_lottery_again_2
Sheet: Planilha2

ball1 | ball2 | [NAME] | ball4 | ball5 | [NAME] | ball7 | ball8 | ball9 | ball10 | ball11 | ball12 | repeated quantity (8x) | Current Lottery | Last repetition | média | Last Delay | Shortest delay | Longest delay | 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 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | 61 | 62 | 63 | 64 | 65 | 66 | 67 | 68 | 69 | 70 | 71 | 72 | 73 | 74 | 75 | 76 | 77 | 78 | 79 | 80 | 81 | 82 | 83 | 84 | 85 | 86 | 87 | 88 | 89 | 90 | 91 | 92 | 93 | 94 | 95 | 96 | 97 | 98 | 99 | 100 | 101 | 102 | 103 | 104 | 105 | 106 | 107 | 108 | 109 | 110 | 111 | 112 | 113 | 114 | 115 | 116 | 117 | 118 | 119 | 120 | 121 | 122 | 123 | 124 | 125 | 126 | 127 | 128 | 129 | 130 | 131 | 132 | 133 | 134 | 135 | 136 | 137 | 138 | 139 | 140 | 141 | 142 | 143 | 144 | 145 | 146 | 147 | 148 | 149 | 150 | 151 | 152 | 153 | 154 | 155 | 156 | 157 | 158 | 159 | 160 | 161 | 162 | 163 | 164 | 165 | 166 | 167 | 168 | 169 | 170 | 171 | 172 | 173 | 174 | 175 | 176 | 177 | 178 | 179 | 180 | 181 | 182 | 183 | 184 | 185 | 186 | 187 | 188 | 189 | 190 | 191 | 192 | 193 | 194 | 195 | 196 | 197 | 198 | 199 | 200 | 201 | 202 | 203 | 204 | 205 | 206 | 207 | 208 | 209 | 210 | 211 | 212 | 213 | 214 | 215 | 216 | 217 | 218 | 219 | 220 | 221 | 222 | 223 | 224 | 225 | 226 | 227 | 228 | 229 | 230 | 231 | 232 | 233 | 234 | 235 | 236 | 237 | 238 | 239 | 240 | 241 | 242 | 243 | 244 | 245 | 246 | 247 | 248 | 249 | 250 | 251 | 252 | 253 | 254 | 255 | 256 | 257 | 258 | 259 | 260 | 261 | 262 | 263 | 264 | 265 | 266 | 267 | 268 | 269 | 270 | 271 | 272 | 273 | 274 | 275 | 276 | 277 | 278 | 279 | 280 | 281 | 282 | 283 | 284 | 285 | 286 | 287 | 288 | 289 | 290 | 291 | 292 | 293 | 294 | 295 | 296 | 297 | 298 | 299 | 300 | 301 | 302 | 303 | 304 | 305 | 306 | 307 | 308 | 309 | 310 | 311 | 312 | 313 | 314 | 315 | 316 | 317 | 318 | 319 | 320 | 321 | 322 | 323 | 324 | 325 | 326 | 327 | 328 | 329 | 330 | 331 | 332 | 333 | 334 | 335 | 336 | 337 | 338 | 339 | 340 | 341 | 342 | 343 | 344 | 345 | 346 | 347 | 348 | 349 | 350
1 | 2 | 4 | 5 | 6 | 7 | 8 | 10 | 11 | 13 | 14 | 15
1 | 2 | 3 | 5 | 7 | 8 | 9 | 10 | 11 | 13 | 14 | 15
Correct is:
1 | 2 | 4 | 5 | 6 | 7 | 8 | 10 | 11 | 13 | 14 | 15 | 92 |  | 1849 |  |  | I don't know if these result are correct
1 | 2 | 3 | 5 | 7 | 8 | 9 | 10 | 11 | 13 | 14 | 15 | 111 |  | 1801
Spreadsheet: 852277d1702366652-return-array-in-b-column-that-meets-criteria-in-column-a-sample-book-4-aligw
Sheet: Sheet1

Exchange | Coin |  |  | Exchange | Coin
Coinbase(L) | (Super) |  |  | Coinbase(L)
Coinbase(L) | (Super) |  |  |  | (Bigtime)
Coinbase(L) | (Super) |  |  |  | (ILV)
Coinbase(L) | (Bigtime) |  |  |  | ([NAME]) |  | <----- Desired results
Coinbase(L) | (ILV) |  |  |  | (IMX) |  | This would be on Sheet 2
Coinbase(L) | ([NAME]) |  |  |  | (JTO)
Coinbase(L) | (IMX) |  |  |  | (TIA)
Coinbase(L) | (JTO) |  |  |  | (AVAX)
Coinbase(L) | (JTO) |  |  | Mexc
Coinbase(L) | (TIA) |  |  |  | ([NAME])
Coinbase(L) | (AVAX) |  |  |  | (Pyth)
Coinbase(R) | ([NAME]) |  |  |  | (INSP)
Coinbase(R) | ([NAME]) |  |  |  | (Blur)
Coinbase(R) | (Bigtime) |  |  |  | (NAKA)
Coinbase(R) | (Super) |  |  |  | (SFUND)
Coinbase(R) | (JTO) |  |  |  | (Myria)
Coinbase(R) | (JTO) |  |  |  | (ETH)
Coinbase(R) | (Bigtime) |  |  |  | (SOL)
Coinbase(R) | (TIA) |  |  |  | (BNB)
Coinbase(R) | (ILV)
Coinbase(R) | (IMX)
Coinbase(R) | (Link) |  |  |  | (Super)
Mexc | (Bigtime) |  |  | Coinbase(L) | (Bigtime) |  | (Bigtime)
Mexc | ([NAME]) |  |  | Coinbase(L) | (ILV) |  | (ILV)
Mexc | (Pyth) |  |  | Coinbase(L) | ([NAME]) |  | ([NAME])
Mexc | (INSP) |  |  | Coinbase(L) | (IMX) |  | (IMX)
Mexc | (Blur) |  |  | Coinbase(L) | (JTO) |  | (JTO)
Mexc | (NAKA) |  |  | Coinbase(L) | (TIA) |  | (TIA)
Mexc | (NAKA) |  |  | Coinbase(L) | (AVAX) |  | (AVAX)
Mexc | (SFUND) |  |  | Coinbase(R) | ([NAME])
Mexc | (SFUND) |  |  | Coinbase(R) | (Bigtime)
Mexc | (Myria) |  |  | Coinbase(R) | (Super)
Mexc | (ETH) |  |  | Coinbase(R) | (JTO)
Mexc | (SOL) |  |  | Coinbase(R) | (TIA)
Mexc | (BNB) |  |  | Coinbase(R) | (ILV)
Mexc | (ETH) |  |  | Coinbase(R) | (IMX)
Uniswap | (WAGMI) |  |  | Coinbase(R) | (Link)
Uniswap | ([NAME]) |  |  | Mexc | (Bigtime)
Uniswap | (JUP) |  |  | Mexc | ([NAME])
Uniswap | (SIDUS) |  |  | Mexc | (Pyth)
Uniswap | (GOG) |  |  | Mexc | (INSP)
 |  |  |  | Mexc | (Blur)
 |  |  |  | Mexc | (NAKA)
 |  |  |  | Mexc | (SFUND)
 |  |  |  | Mexc | (Myria)
 |  |  |  | Mexc | (ETH)
 |  |  |  | Mexc | (SOL)
 |  |  |  | Mexc | (BNB)
 |  |  |  | Uniswap | (WAGMI)
 |  |  |  | Uniswap | ([NAME])
 |  |  |  | Uniswap | (JUP)
 |  |  |  | Uniswap | (SIDUS)
 |  |  |  | Uniswap | (GOG)
Spreadsheet: 847731d1698600149-explanation-on-why-sumproduct-and-some-other-worksheet-formula-book1
Sheet: DCF

 |  |  |  | CY Ending December 31
 | Discounted Cash Flow |  |  |  |  |  |  |  |  |  | TV
 | EBIT |  |  | -4300 | 2602.513678255823 | 34525.76081174535 | 72774.52715153513 | 66179.22967696087 | 104580.3832748736 | 122858.3675923688
 | (-) Tax |  |  | 0 | 0 | -6741.351367400304 | -18921.37705939914 | -17206.59971600983 | -27190.89965146713 | -31943.1755740159
 | NOPAT |  |  | -4300 | 2602.513678255823 | 27784.40944434504 | 53853.150092136 | 48972.62996095104 | 77389.48362340644 | 90915.19201835293
 | (+) D&A |  |  | 0 | 47.48632174417671 | 274.2391882546473 | 725.4728484648623 | 1270.77032303914 | 2119.616725126433 | 3138.232407631184
 | (-)/(+) Change in NWC |  |  | 0 | -2489.114171337222 | -9032.921264126267 | -11104.95091516315 | -5956.142889609397 | -15911.27527706473 | -8898.880903460144
 | (-) CAPEX |  |  | 0 | -474.8632174417671 | -2267.528665104706 | -4512.33660210215 | -5452.974745742779 | -8488.464020872927 | -10186.15682504751
 | UFCF |  |  | -4300 | -313.9773887789888 | 16758.19870336872 | 38961.33542333556 | 38834.282648638 | 55109.36105059521 | 74968.38669747645
 | TV by EBITDA Multiple |  |  |  |  |  |  |  |  |  | 953869.7268297017
 | Time Period |  | 2020-07-01 00:00:00 | 0.5010266940451745 | 0.9993155373032171 | 1.998631074606434 | 2.997946611909651 | 4 | 4.999315537303217 | 5.998631074606434
 | Discount Factor |  | 0.2 | 0.9127000662671889 | 0.8334373334094404 | 0.6946177887206386 | 0.5789203975700912 | 0.4822530864197531 | 0.4019277263741514 | 0.334981572492592
 | ($ in thousands)
 | Date of |  |  | Beginning of Year Jan 1
 | Valuation |  |  | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027
 | Sum of Discounted UFCF
 | Discounted Terminal Value
 | Enterprise Value
 | (+) Cash*
 | (-) Debt*
 | Equity Value
 | Enterprise Value at IPO
 | Market Confidence Discount
 | Net Cash
 | Equity Value at IPO
Spreadsheet: tracy_geaccone__40259__C0366-111727
Sheet: Dept_100164

ENRON PROPERTY & SERVICES CORP
1400 Smith Street
Houston, Texas   77251 - 1188
MONTHLY INVOICE DETAIL
FACILITY MAINT. - Dept. 100164
June, 2001
0366  EOC - Executive
Date | Ticket Number | Work Order | Service Name | Service Description | # [NAME] | Unit Cost | UOM | Service | Ticket
 |  |  |  |  |  |  |  | Total | Total
 |  |  | R/C 111727
2001-06-21 00:00:00 | FMT100164-2001-06-0366-111727 |  | Facility Maintenance | Sq. Ft. Occupied | 1619 | 0.04 | /EACH | 64.76
 |  |  |  |  |  |  | Ticket Total |  | 64.76
 |  |  |  |  |  |  | Total for R/C: 111727 |  | 64.76
 |  |  |  |  |  |  | Total for Dept_100164 |  | 64.76
Spreadsheet: darrell_schoolcraft__7239__saledoc01_19TW
Sheet: Sheet1

Transwestern Pipeline Company
GAS [NAME]
 | GAS SALE INFORMATION |  |  |  |  | PURCHASE PARTY
Account Manager |  |  | [NAME] |  |  | Company: |  | Astra Power
Deal Date: |  |  | 2002-01-29 00:00:00 |  |  | Contact Name: |  | [NAME]
Gas Sale Date (s) |  |  | 01/30/02 |  |  | FAX Number:
Total Quantity |  |  | 20000 | MMBtu |  | Address: |  | Phone: [PHONE]
Gas Sale Price |  |  | 1.905
GAS SALE TERMS
 |  | Contract Quantity (MMBtu)
SALE DATES |  |  |  | Daily
Start | End | Monthly |  | Min |  | [NAME] |  | Other
01/30/02 | 2002-01-30 00:00:00 | 20000 |  | 20000 |  | 20000
RELATED SCHEDULING AND TRANSPORTATION REQUIREMENTS
Tranwestern Receipt/Delivery Point |  |  |  |  |  |  | DOWNSTREAM |  | TW UPSTREAM
Name |  |  | POI # |  | Daily Volume |  | Contract # |  | Contract Number
WT Pool |  |  | 58646 |  | 20000 |  |  |  | 22948
 |  |  | BILLING BY THIRD PARTY |  |  |  |  | Please direct all invoices to:
 |  |  | Month [NAME] Rec'd |  | Expected [NAME] |  |  | Debbie Mosely
 |  |  |  |  | To be determined |  |  | Transwestern Pipeline Company
 |  |  |  |  |  |  |  | P.O. Box 1188
 |  |  |  |  |  |  |  | Houston, TX  77251-1188
Comments:
Buyer: Please acknlowledge confirmation of the above deal by signing below and faxing this confirmation to:
[NAME] [PHONE]   Phone [PHONE]
Gas Buyer Signature |  |  |  |  |  |  | Date:
TW Acct Manager Signature |  |  |  |  |  |  | Date:
Spreadsheet: richard_ring__31675__EMR Prices
Sheet: Sheet1

 |  | Peak |  | Off-Peak
Region | Delivery Date | Low | High | Low | High
Red numbers indicate flat, 24-hour products.
NW/N. Rock | 2001-10-19 00:00:00 | 23 | 25.5 | 21.5 | 22.25
Mid-Columbia | 2001-10-19 00:00:00 | 23 | 25.5 | 21.5 | 22.25
COB | 2001-10-19 00:00:00 | 25.25 | 27 | 22 | 24
N. California | 2001-10-19 00:00:00 | 25.5 | 26.75 | 23 | 24.5
Midway/Sylmar | 2001-10-19 00:00:00 | NA | NA | NA | NA
S. California | 2001-10-19 00:00:00 | 25.75 | 27.15 | 21 | 22.5
Mead | 2001-10-19 00:00:00 | 25.5 | 26.5 | 20 | 22.5
Palo Verde | 2001-10-19 00:00:00 | 25.5 | 28 | 20.5 | 22.25
Inland SW | 2001-10-19 00:00:00 | 25.5 | 28 | 20.5 | 22.5
4-Corners | 2001-10-19 00:00:00 | 23 | 26 | 20 | 21.25
Central Rockies | 2001-10-19 00:00:00 | 21 | 23.5 | 13.5 | 18
NW/N. Rock | 2001-10-20 00:00:00 | 23 | 25.5 | 21.5 | 22.25
Mid-Columbia | 2001-10-20 00:00:00 | 23 | 25.5 | 21.5 | 22.25
COB | 2001-10-20 00:00:00 | 25.25 | 27 | 22 | 24
N. California | 2001-10-20 00:00:00 | 25.5 | 26.75 | 23 | 24.5
Midway/Sylmar | 2001-10-20 00:00:00 | NA | NA | NA | NA
S. California | 2001-10-20 00:00:00 | 25.75 | 27.15 | 21 | 22.5
Mead | 2001-10-20 00:00:00 | 25.5 | 26.5 | 20 | 22.5
Palo Verde | 2001-10-20 00:00:00 | 25.5 | 28 | 20.5 | 22.25
Inland SW | 2001-10-20 00:00:00 | 25.5 | 28 | 20.5 | 22.5
4-Corners | 2001-10-20 00:00:00 | 23 | 26 | 20 | 21.25
Central Rockies | 2001-10-20 00:00:00 | 21 | 23.5 | 13.5 | 18
Spreadsheet: 473192d1470096574-calculating-maximum-drawdown-in-a-set-off-data-max-drawdowns
Sheet: Sheet1

 |  |  |  | No of
 |  | Running | A/c in | transactions | A/c out of | Maximum | No of days
Date | Gain/Loss | [NAME]/loss | drawdown | in drawdown | drawdown | drawdown | in drawdown
2016-01-07 00:00:00 |  | 0
2016-01-07 00:00:00 | -0.5 |  | y |  |  |  | 0
2016-01-07 00:00:00 | 1.1 |  |  |  | y
2016-01-07 00:00:00 | -0.9 |  | y |  |  |  | 0
2016-01-07 00:00:00 | 1.5 |  |  |  | y
2016-01-09 00:00:00 | 0.9 |  |  |  | y
2016-01-09 00:00:00 | -0.5 |  | y
2016-01-09 00:00:00 | -1 |  | y
2016-01-09 00:00:00 | -0.8 |  | y
2016-01-09 00:00:00 | -0.4 |  | y
2016-01-10 00:00:00 | 1.3 |  | y |  |  |  | 3
2016-01-12 00:00:00 | 1.5 |  |  |  | y
2016-01-13 00:00:00 | 4 |  |  |  | y
2016-01-14 00:00:00 | 2 |  |  |  | y
2016-01-14 00:00:00 | -1.1 |  | y
2016-01-14 00:00:00 | -0.3 |  | y
2016-01-14 00:00:00 | -0.2 |  | y
2016-01-14 00:00:00 | 0.9 |  | y
2016-01-14 00:00:00 | -1 |  | y
2016-01-15 00:00:00 | -0.1 |  | y
2016-01-17 00:00:00 | 1 |  | y |  |  |  | 4
2016-01-18 00:00:00 | 2 |  |  |  | y
2016-01-19 00:00:00 | 4 |  |  |  | y
2016-01-19 00:00:00 | 3 |  |  |  | y
2016-01-19 00:00:00 | -1 |  | y
2016-01-20 00:00:00 | -0.5 |  | y
2016-01-20 00:00:00 | 1.1 |  | y |  |  |  | 4
2016-01-21 00:00:00 | 0.4 |  |  |  | y
2016-01-21 00:00:00 | -0.2 |  | y
2016-01-22 00:00:00 | -0.8 |  | y
2016-01-22 00:00:00 | -1 |  | y
2016-01-22 00:00:00 | -0.7 |  | y
2016-01-23 00:00:00 | 0.5 |  | y
2016-01-24 00:00:00 | 0.2 |  | y
2016-01-24 00:00:00 | -0.8 |  | y
2016-01-25 00:00:00 | -0.9 |  | y
2016-01-25 00:00:00 | 1.1 |  | y |  |  |  | 5
2016-01-26 00:00:00 | 2.9 |  |  |  | y
2016-01-27 00:00:00 | 0.1 |  |  |  | y
Maximum drawdown
No of transactions in drawdown
No of days in drawdown
Spreadsheet: joe_parks__14525__Wire Template_MIRANT
Sheet: Wire Transfer

 | FOR SAP COMPANIES ONLY
 | Wire Transfer Request
 |  |  |  |  |  | DATE FUNDS TO BE WIRED (MMDDYY)
 |  |  |  |  |  | 2002-01-16 00:00:00
COMPANY NAME PAYING (PAYOR) |  |  |  |  | COMPANY NO. |  | BANK ACCOUNT
ENRON NORTH AMERICA |  |  |  |  | 0364 |  | 40781075 |  |  |  |  | 15
Requestor | NAME |  |  |  |  | PHONE NO. |  |  |  | 5100 | 2.36
 | [NAME] |  |  |  |  | [PHONE] |  |  |  | 5000 | 2.28
 | DEPARTMENT |  |  |  |  |  |  |  |  | 4000 | 2.4
 | ESTATE GROUP |  |  | BANK ID:021000089 |  | SWIFT:CITIUS33 |  |  |  | 6000 | 2.38
In payment of
 |  |  |  | INVOICE NUMBER |  |  | INVOICE DATE
 |  | 709740 |  |  |  |  | 2002-01-16 00:00:00
 | COUNTRY | BANK KEY |  | BANK ACCOUNT NO. |  |  | BANK T (ROUTING ORDER)
 | USA |  |  | 3751003269 |  |  | 111000012
 | PAYEE NAME
Wire Funds To | MIRANT AMERICAS ENERGY MARKETING, LP
 | PAYEE ADDRESS |  |  |  |  |  | Vendor Number
 | 1155 PERIMETER CENTER WEST
 | CITY |  |  |  | STATE |  | COUNTRY
 | ATLANTA |  |  |  | GA |  | USA
 | BANK NAME
 | BANK OF AMERICA
 | BANK ADDRESS
 | CITY |  |  |  | STATE |  | COUNTRY
 | DALLAS |  |  |  | TX |  | USA
 | REFERENCE MESSAGE ON WIRE (20 CHARACTERS)
 | PREPAY TRUNKLINE ELA SUPPLY
Accounting Code | Amount |  | Co Number | Account | Posting Key | Special GL | XREF1
 |  |  | Due On | Allocation |  | XREF 2
 |  |  | Order | Description |  |  | XREF3
 |  |  |  | Cost Center | Profit Center
 |  |  | Total amount of wire.  Documentation supporting amount MUST be attached to form.
APPROVAL |  |  | DATE | APPROVAL |  |  | DATE
APPROVAL |  |  | DATE | APPROVAL |  |  | DATE
A/P MANAGER APPROVAL |  |  | DATE
Attach Supplemental Wire Transfer Request Form for further credit routing or additional account coding.
Spreadsheet: 753710d1635670123-text-into-columns-by-formual-deal-sheet-template-form
Sheet: Sheet2

Column1 |  | Column1.2.2.1 | Column1.2.2.2 | Column1.2.3
1.  (10737845) Mushroom can ([PHONE]) |  | 10737845 | Mushroomcan | [PHONE]
2. (10242357) [NAME] str Off ([PHONE]) |  | 10242357 | CremystrOff | [PHONE]
3. (10242359) Sweet & sour ([PHONE]) |  | 10242359 | Sweet&sour | [PHONE]
4. (10242361) chicken [NAME] ([PHONE]) |  | 10242361 | chickenAla | [PHONE]
5. (10242364) cream mushroom ([PHONE]) |  | 10242364 | creammushroom | [PHONE]
6.  (10242362) country cast ([PHONE]) |  | 10242362 | countrycast | [PHONE]
7.  (10242353) sweet & spicy  ([PHONE]) |  | 10242353 | sweet&spicy | [PHONE]
8. (10470582) honey mustered ( [PHONE]) |  | 10470582 | honeymustered | [PHONE]
9. (10242374) Rogan Josh ([PHONE]) |  | 10242374 | RoganJosh | [PHONE]
10. (10483841) Tikka ([PHONE]) |  | 10483841 | Tikka | [PHONE]
11. (10247546) Green Thai ([PHONE]) |  | 10247546 | GreenThai | [PHONE]
12. (10242378) Butter chicken ([PHONE]) |  | 10242378 | Butterchicken | [PHONE]
13. (10242379) [NAME] ([PHONE]) |  | 10242379 | MildMalay | [PHONE]
14. (10242379) [NAME] ([PHONE]) |  | 10242379 | Durban | [PHONE]
15. (10186117) M/Rm garly & herb  ([PHONE]) |  | 10186117 | M/Rmgarly&herb | [PHONE]
16. (10247544) Bologanise ([PHONE]) |  | 10247544 | Bologanise | [PHONE]
17. (10455221) Mac & Cheese ([PHONE]) |  | 10455221 | Mac&Cheese | [PHONE]
18. (10186116) tomato & basil ([PHONE]) |  | 10186116 | [NAME] | [PHONE]
19. (10647012) [NAME] ([PHONE]) |  | 10647012 | Alfredo | [PHONE]
Spreadsheet: benjamin_rogers__1241__Fee Sensitivity Analysis
Sheet: Fees

Fee Sensitivity Analysis
 |  | T + 150 bps | Equity Returns | T + 250 bps | Equity Returns |  | [NAME] | Equity Returns | Equity Returns
 |  | 0.08 | 0.1628 | 0.09 | 0.156 |  | $ [NAME] | T + 150 bps | T + 250 bps
Total Output (MW's) |  |  |  |  |  |  | 1 | 0.1607 | 0.154
15 year [NAME] |  |  |  |  |  |  | 2 | 0.1587 | 0.1521
Rate: T (6.50%)+ 450 bps |  |  |  |  |  |  | 3 | 0.1568 | 0.1503
50% Leverage |  |  |  |  |  |  | 4 | 0.1549 | 0.1485
Equity ROE of 14.31% |  |  |  |  |  |  | 5 | 0.153 | 0.1467
 |  |  |  |  |  |  | 6 | 0.1512 | 0.145
Each 10 bp equals .98% of Value (PV 20, 8%) |  |  |  |  |  |  | 7 | 0.1494 | 0.1432
 |  |  |  |  |  |  | 8 | 0.1476 | 0.1416
 |  |  |  |  |  |  | 9 | 0.1459 | 0.1399
 |  |  |  |  |  |  | 10 | 0.1442 | 0.1383
Spreadsheet: 49642d1248983117-report-book2
Sheet: Sheet1

Code | Description | Pack Size | Price /Unit | Total Cost | Total weekly cost | Moulding | Nut | Amenities | [NAME] | Creake
TCR50000/2Ply-BL-6 | 1 Pull 2 ply blue centre feed (perforated) | 6 x 1 |  | 13.5 |  | 1 | 1 | 1 | 1 | 1
SKS03050 | 25 Litre plunger pump | 1 |  | 1.48
OPTA12/S | Air Freshener (Automatic) | 12 x 1 |  | 45.14 |  | 1 | 1 | 1 | 1 | 1
 | Alcosan | 4 x 5 litre | £1.32 /kg | 26.4 |  | 1 | 1 | 1 | 1
TCR56043/PL-BK | Aluminium Brush Handle - Black | 1 |  | 3.81
TCR56043/PL-GN | Aluminium Brush Handle - Green | 1 |  | 3.81 |  |  |  |  | 5
TCR56043/PL-Y | Aluminium Brush Handle - Yellow | 1 |  | 3.81 |  | 1 | 1 | 1 | 1 | 1
TCR56043/PL-R | [NAME] | 1 |  | 3.81 |  | 2 | 1 | 1 | 1 | 1
TCR50003 | Baywest Toilet Roll 2 Ply White 625 sheets | 36 |  | 26.5
TCR51006/R-500 | [NAME] | 500 |  | 8.82
TCR58000/W-1000 | [NAME] | 1000 |  | 8.82 |  | 1 | 1 | 1 | 1 | 7
TCR58002/BK-200 | Black Bin Liners - Heavy Duty | 200 |  | 12.73 |  | 1 | 2 | 1 | 1 | 1
TCR56000BK-457-M | Broom Head - Black | 1 |  | 13.96
Spreadsheet: 37407d1235414221-calculating-over-two-sheets-imaging-consumables-stock-list-new
Sheet: Samsung

Model A | Model B | Model C | Model D | Model E | Part Description | OEM Part Number | UK Office On-Line Part No. | Yield | CPC Black | CPC Colour | Stock Level | Unit Value | Total Unit Value
CLP-61x | CLP-66x | CLP-650x | CLP-621x | CLP-624 | Black Toner | CLP-K660A | 766172 |  |  |  | 0 | 1 | 0
CLP-61x | CLP-66x | CLP-650x | CLP-621x | CLP-624 | [NAME] | CLP-M660A | 766198 |  |  |  | 0 | 5 | 0
CLP-61x | CLP-66x | CLP-650x | CLP-621x | CLP-624 | [NAME] | CLP-Y660A | 766229 |  |  |  | 0 | 6 | 0
CLP-61x | CLP-66x | CLP-650x | CLP-621x | CLP-624 | [NAME] | CLP-C660A | 766456 |  |  |  | 0 | 4 | 0
[NAME] |  |  |  |  | Transfer Belt | CLP-T660B |  |  |  |  | 0 | 124.49 | 0
 |  |  |  |  |  |  |  |  | Total Consumable Units |  | 0
 |  |  |  |  |  |  |  |  |  |  | Total Unit Value |  | 0
Spreadsheet: 290789d1389974516-items-out-of-sequence-sequence-compliance
Sheet: Sheet1

 | These items cover 1 order
 | [NAME] | [NAME] | Manually Identified Errors | Comments
 | 1 | 1 |  | Orders should be picked in ascending order, not necessarily sequentially. (e.g. 1,2,5,6 is fine)
 | 2 | 2 | x | Product types ([NAME]) should be grouped (i.e. all 1s together, all 2s together etc.)
 | 3 | 1
 | 4 | 2 | x | This order has a non-compliance rate of
 | 5 | 1 |  |  | [NAME] | [NAME]
 | 6 | 1 |  |  | 1 | 1
 | 7 | 2 |  |  |  | 3
 | 8 | 2 |  |  |  | 5
 | 9 | 4 |  |  |  | 6
 | 10 | 4 |  |  | 2
 | 11 | 4 |  |  | 4
 | 12 | 5 |  |  | 5
 | 13 | 14 | x |  | 14
 | 14 | 15 | x |  | 15
 | 15 | 5 |  |  | 16
 | 16 | 5 |  |  | Grand Total
 | 17 | 5
 | 18 | 5
 | 19 | 5
 | 20 | 5
 | 21 | 5
 | 22 | 5
 | 23 | 5
 | 24 | 5
 | 25 | 5
 | 26 | 16 | x
 | 27 | 5
 | 28 | 5
 | 29 | 5
 | 30 | 5
 | 31 | 5
 | 32 | 5
 | 33 | 5
 | 34 | 5
 | 35 | 15 | x
 | 36 | 5
 | 37 | 16 | x
 | 38 | 5
 | 39 | 5
 | 40 | 5
 | 41 | 5
 | 42 | 5
 | 43 | 5
 | 44 | 5
 | 45 | 5
 | 46 | 5
 | 47 | 5
 | 48 | 5
 | 49 | 15 | x
 | 50 | 5
 | 51 | 5
 | 52 | 5
 | 53 | 5
 | 54 | 5
 | 55 | 5
 | 56 | 5
 | 57 | 5
 | 58 | 16 | x
 | 59 | 4 | x
 | 60 | 5
 | 61 | 16 | x
 | 62 | 5
 | 63 | 5
 | 64 | 5
 | 65 | 5
 | 66 | 5
Spreadsheet: 547117d1510343392-formatting-issues-v-look-up-error
Sheet: Double Check Off G WHITE

SKU | Description | MILITARY PRICE | Price Letter ML | Delta
6013 | NEW BELG TRIPPEL 4/6 NR | 39.32
6106 | NEW BELG LE TERRIOR 12/22 NR | 135.41
6452 | NEW BELG LOF ERICS ALE 12/22 NR | 135.41
6505 | NEW BELG CLUTCH ALE 12/22 NR | 135.41
7099 | NEW BELG FRENCH OAK 12/22 NR | 135.41
8335 | NEW BELG TRANSATL KRIEK 12/22 NR | 135.41
6123 | NEW BELG LE TERRIOR 1/6 BBL | 178
6448 | NEW BELG TRANSATLANTIQUE 1/6 BBL | 178
6451 | NEW BELG LOF ERICS ALE 1/6 BBL | 178
7098 | NEW BELG FRENCH OAK 1/6 BBL | 178
6449 | NEW BELG OSKAR 1/6 BBL | 228
6502 | NEW BELG APPLE FELIX 1/6 BBL | 228
6430 | NEW BELG VOODOO RANGER IMPERIAL 2/12 LNNR | 35.01
6501 | NEW BELG TRIPPEL 1/6 BBL | 98
7903 | NEW BELG ABBEY ALE 4/6 NR | 39.32
8320 | NEW BELG VOODOO RANGER IMPERIAL 4/6 NR | 39.32
8321 | NEW BELG VOODOO RANGER IMPERIAL 1/2 BBL | 98
8499 | NEW BELG LA FOLIE 1/6 BBL | 178
8505 | NEW BELG LA FOLIE 12/22 NR | 135.41
Spreadsheet: 787915d1658152332-dynamically-converting-2d-matrix-data-to-a-sorted-list-without-duplicates-and-spaces-matrix-to-sorted-list-aligw
Sheet: Tabelle1

 | Item 1 | Item 2 | Item 3 | Item 4 | Item 5 | Item 6 | Item 7 | Item 8 | Item 9 | Item 10
Owner 1 | kiwi | raspberry | star fruit
Owner 2 | apple | banana
Owner 3 | banana | kiwi | star fruit | cucumber
Owner 4 | raspberry | pear | apple | durian | blueberry | apple | banana | star fruit | cucumber
Owner 5 | raspberry | date | pear
Owner 6 | banana | star fruit
Owner 7 | pear | cucumber
Owner 8 | durian | raspberry | star fruit | orange | date
Owner 9 | raspberry
Owner 10 | pear | apple | banana | kiwi | raspberry | orange | date
Owner 11 | star fruit
Owner 12 | date
Owner 13 | cucumber
Owner 14 | banana | orange
Owner 15 | orange
Owner 16 | kiwi | star fruit | orange
Owner 17 | apple | banana | star fruit | cucumber
Owner 18 | date
Owner 19 | orange | cucumber
Owner 20 | kiwi | orange | pear
 | Sorted List | AliGW
 | apple
 | banana | banana
 | blueberry | blueberry
 | cucumber | cucumber
 | date | date
 | durian | durian
 | kiwi | kiwi
 | orange | orange
 | pear | pear
 | raspberry | raspberry
 | star fruit | star fruit
Spreadsheet: 149474d1333985249-conditional-formatting-problems-pricing-calc
Sheet: Order #1

 |  |  |  |  | PRICING CALCULATOR |  |  |  |  |  | version 3.70
 |  |  |  | Date: | 2012-04-09 00:00:00 |  | Notes: |  |  |  |  |  |  | YARD/METER CALCULATOR
 |  |  |  | [NAME]: |  |  |  |  |  |  |  |  |  |  | Yards | Meters
 |  |  |  | Customer: |  |  |  |  |  |  |  |  |  |  | 1.77
 |  |  |  | Salesman: |  |  |  |  |  |  |  |  |  |  |  | 2.09
 |  |  |  | Pricing in: | YARDS
 |  |  |  | Product: |  |  | [NAME] |  |  |  |  |  | TOTAL
 |  |  |  | Cost of Goods: |  |  | 1.77 |  | 2 |  | 2
 |  |  |  | Sale Price: |  |  | 1.89 |  | 1 |  | 3
 |  |  |  | With Surcharge: | 0
 |  |  |  | Volume: |  |  | 14000 |  |  |  | 6867
 |  |  |  | Total Sale:
 |  |  |  | Shipping: |  |  | 0 |  | 0 |  | 0
 |  |  |  | Duty: |  |  |  | 0.085 |  | 0.085 |  | 0.085
 |  |  |  | [NAME]: |  |  |  | 0.015 |  | 0.015 |  | 0.015
 |  |  |  | Quality: |  |  |  | 0.01 |  | 0.01 |  | 0.01
 |  |  |  | Commission: |  |  |  | 0.02
 |  |  |  | Override: |  |  |  | 0.02 |  | 0.02 |  | 0.02
 |  |  |  | Bank Fees: |  |  | -250 |  | -250 |  | -250
 |  |  |  | Inspection: |  |  | -500 |  | -500 |  | -500
 |  |  |  | RGA: |  |  | -200 |  | -200 |  | -200
 |  |  |  | Total Expenses:
 |  |  |  | COG:
 |  |  |  | Total Expenses:
 |  |  |  | Profit:
 |  |  |  | as % of sale:
 |  |  |  |  |  |  |  |  | True |  | True