tianzl66/Sheetpedia huggingface dataset:
Spreadsheet: cara_semperger__1444__BPA_DIRECT_DECEMBER
Sheet: MONTH BOOKOUTS

 |  |  | To: BPA [NAME]
 |  |  | From:
 |  |  | [NAME](503)464-3902
 |  |  | [NAME] (503)464-3831
 |  |  | [NAME] (503)464-3814
2001-12-01 00:00:00
 | MONTH LONG BOOKOUTS
 | HLH
PER LEGAL | MONTH | 2 | C#10203 | X | BPA | ENRON | BPA | X | C#42022
PER LEGAL | MONTH | 50 | C#10203 | X | BPA | ENRON | BPA | X | C#10642
PER LEGAL | MONTH | 25 | C#10203 | X | BPA | ENRON | BPA | X | C#23397
PER LEGAL | MONTH | 25 | C#10203 | X | BPA | ENRON | BPA | X | C#23342
 | MONTH | 25 | [NAME] | X | BPA | ENRON | BPA | X | C#24207
 | MONTH | 25 | C#24438 | X | BPA | ENRON | BPA | X | C#23464
 | MONTH | 25 | C#24485 | X | BPA | ENRON | BPA | X | C#24441
 | MONTH | 25 | C#24496 | X | BPA | ENRON | BPA | X | C#22576
 | MONTH | 25 | C#23636 | X | BPA | ENRON | BPA | X | C#10605
 | MONTH | 25 | C#23636 | X | BPA | ENRON | BPA | X | C#10605
 | MONTH | 25 | C#23953 | X | BPA | ENRON | BPA | X | C#22576
 | MONTH | 25 | C#23939 | X | BPA | ENRON | PPLMON | X | MIRANT-TEMU-BPA C#24443
 | MONTH | 25 | C#24504 | X | BPA | ENRON | DETM | X | BPA C#????
 |  | 14 |  |  | OPEN | ENRON | BPA |  | C#42022
 | LLH M-SAT, 1-24 SUN AND HOLIDAYS
PER LEGAL | MONTH | 36 | C#10203 | X | BPA | ENRON | BPA | X | C#22576
PER LEGAL | MONTH | 14 | C#10203 | X | BPA | ENRON | BPA | X | C#42022
PER LEGAL | MONTH | 50 | C#10203 | X | BPA | ENRON | BPA | X | C#10642
PER LEGAL | MONTH | 2 | C#10203 | X | BPA | ENRON | BPA | X | C#22576
 | MONTH | 25 | C#23420 | X | BPA | ENRON | BPA | X | C#10605
 | MONTH | 25 | C#23610 | X | BPA | ENRON | BPA | X | C#10605
 | MONTH | 25 | [NAME] | X | BPA | ENRON | PGET | X | BPA [NAME]
 | MONTH | 25 | [NAME] | X | BPA | ENRON | PGET | X | BPA [NAME]
 | MONTH | 25 | C#23622 | X | BPA | ENRON | PGET | X | BPA C#10632
 | MONTH | 25 | C#23763 | X | BPA | ENRON | GCPD | X | BPA C#24343
 | MONTH | 12 |  |  | OPEN | ENRON | BPA |  | C#22576
Spreadsheet: 478241d1472696964-attendance-sheet-how-to-best-summarise-data-attendance-sheet-how-to-best-summarise-data
Sheet: Summary

 | IDs --> | 13997 | 15000 | 16000
 | Names --> | [NAME] | [NAME] | [NAME]
Dates--> | 2016-08-28 00:00:00
 | 2016-08-29 00:00:00
 | 2016-08-30 00:00:00
 | 2016-08-31 00:00:00
 | 2016-09-01 00:00:00
Spreadsheet: 106710d1303919577-dates-account-30-60-days-over-due-greater-or-less-than-dates
Sheet: New 

Today | Today + 30 Days | Today + 60 Days | Today + 90 Days | Today + 120 Days
Date | Invoice Details | Your Ref | Debit | Date of Receipt | Credit | Balance
2010-12-28 00:00:00 | xyzxxx | abcdefg | 25 |  | 25
2011-04-27 00:00:00 | xyzxxx | abcdefg | 25
2011-02-25 00:00:00 | xyzxxx | abcdefg | 25
2011-03-28 00:00:00 | xyzxxx | abcdefg | 25 |  | 0
2011-04-25 00:00:00 | xyzxxx | abcdefg | 25
2011-03-27 00:00:00 | xyzxxx | abcdefg | 25
Total
Total Amount Due
Less than 30 | >= than 30 Days | > = than 60 days | > = 90 days | 120+
Spreadsheet: 863439d1710933804-conditional-formatting-highlights-blank-cell-even-if-criteria-is-not-met-sample-workbook-etaf
Sheet: Raw Responses

 |  |  | AS |  |  |  |  |  | S
Submission Date | Overall Satisfaction | Easy | Promptness | Expertise | Clear | Overall Satisfaction - S | Suitable | Responsiveness | Expectations | Satisfaction
2024-03-05 03:16:31 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 4
2024-03-05 03:30:30 | 5 | 5 | 5 | 5 | 5 | 4 | 5 | 3 | 4 | 5
2024-03-05 03:34:40 | 5 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 5 | 4
2024-03-05 03:38:25 | 3 | 5 | 3 | 5 | 4 | 4 | 5 | 4 | 4 | 3
2024-04-04 00:00:00 | 2 | 2 | 3 | 4 | 3 | 3 | 2 | 3 | 2 | 4
2024-04-06 00:00:00 | 3 | 3 | 3 | 4 | 3 | 3 | 2 | 4 | 3 | 5
Spreadsheet: 153043d1335725391-filter-listbox-already-filtered-initially-m-d-b
Sheet: Data

Article | Section | [NAME] HT €
Cat-A-1 | Catégorie A | 5
Cat-A-2 | Catégorie A | 10
Cat-A-3 | Catégorie A | 5
Cat-A-4 | Catégorie A | 10
Cat-A-5 | Catégorie A | 5
Cat-A-6 | Catégorie A | 10
Cat-A-7 | Catégorie A | 5
Cat-A-8 | Catégorie A | 10
Cat-A-9 | Catégorie A | 10
Cat-A-10 | Catégorie A | 5
Cat-A-11 | Catégorie A | 5
Cat-A-12 | Catégorie A | 5.8
Cat-A-13 | Catégorie A | 5.8
Cat-A-14 | Catégorie A | 5.8
Cat-A-15 | Catégorie A | 5.8
Cat-A-16 | Catégorie A | 5.8
Cat-A-17 | Catégorie A | 5.8
Cat-A-18 | Catégorie A | 5.8
Cat-A-19 | Catégorie A | 3.5
Cat-A-20 | Catégorie A | 5.8
Cat-A-21 | Catégorie A | 5.8
Cat-A-22 | Catégorie A | 5.8
Cat-A-23 | Catégorie A | 5.8
Cat-A-24 | Catégorie A | 5.8
Cat-A-25 | Catégorie A | 5.8
Cat-A-26 | Catégorie A | 5.8
Cat-A-27 | Catégorie A | 5.8
Cat-B-1 | [NAME] | 5
Cat-B-2 | [NAME] | 10
Cat-B-3 | [NAME] | 5
Cat-B-4 | [NAME] | 10
Cat-B-5 | [NAME] | 5
Cat-B-6 | [NAME] | 10
Cat-B-7 | [NAME] | 5
Cat-B-8 | [NAME] | 10
Cat-B-9 | [NAME] | 10
Cat-B-10 | [NAME] | 5
Cat-B-11 | [NAME] | 5
Cat-B-12 | [NAME] | 5.8
Cat-B-13 | [NAME] | 5.8
Cat-B-14 | [NAME] | 5.8
Cat-B-15 | [NAME] | 5.8
Cat-B-16 | [NAME] | 5.8
Cat-B-17 | [NAME] | 5.8
Cat-B-18 | [NAME] | 5.8
Cat-B-19 | [NAME] | 3.5
Cat-B-20 | [NAME] | 5.8
Cat-B-21 | [NAME] | 5.8
Cat-B-22 | [NAME] | 5.8
Cat-B-23 | [NAME] | 5.8
Cat-B-24 | [NAME] | 5.8
Cat-B-25 | [NAME] | 5.8
Cat-B-26 | [NAME] | 5.8
Cat-B-27 | [NAME] | 5.8
Cat-C-1 | [NAME] | 9.95
Cat-C-2 | [NAME] | 9.95
Cat-C-3 | [NAME] | 9.95
Cat-C-4 | [NAME] | 9.95
Cat-C-5 | [NAME] | 9.95
Cat-C-6 | [NAME] | 9.95
Cat-C-7 | [NAME] | 9.95
Cat-D-1 | Catégorie D | 1
Cat-D-2 | Catégorie D | 1
Cat-D-3 | Catégorie D | 1
Cat-D-4 | Catégorie D | 1
Cat-D-5 | Catégorie D | 1
Cat-D-6 | Catégorie D | 1
Cat-D-7 | Catégorie D | 1
Cat-D-8 | Catégorie D | 1
Cat-D-9 | Catégorie D | 1
Cat-D-10 | Catégorie D | 1
Cat-E-1 | [NAME] | 1
Cat-E-2 | [NAME] | 1
Cat-E-3 | [NAME] | 2
Cat-E-4 | [NAME] | 2.5
Cat-E-5 | [NAME] | 1.5
Cat-F-1 | [NAME] | 1
Cat-F-2 | [NAME] | 1
Cat-F-3 | [NAME] | 0.1
Cat-F-4 | [NAME] | 0.5
Cat-F-5 | [NAME] | 1
Cat-F-6 | [NAME] | 1
Cat-F-7 | [NAME] | 1.5
Cat-F-8 | [NAME] | 19.95
Cat-F-9 | [NAME] | 1
Cat-F-10 | [NAME] | 15
Cat-F-11 | [NAME] | 1
Cat-G-1 | [NAME] | 22
Cat-G-2 | [NAME] | 23
Cat-G-3 | [NAME] | 28
Cat-G-4 | [NAME] | 30
Cat-G-5 | [NAME] | 50
Cat-G-6 | [NAME] | 42
Cat-G-7 | [NAME] | 28
Cat-G-8 | [NAME] | 18
Cat-G-9 | [NAME] | 35
Cat-G-10 | [NAME] | 32
Cat-G-11 | [NAME] | 10
Cat-G-12 | [NAME] | 0.2
Cat-G-13 | [NAME] | 0.5
Cat-G-14 | [NAME] | 15
Cat-G-15 | [NAME] | 8
Cat-G-16 | [NAME] | 20
Cat-G-17 | [NAME] | 15
Cat-G-18 | [NAME] | 20
Cat-G-19 | [NAME] | 25
Cat-G-20 | [NAME] | 6
Cat-G-21 | [NAME] | 8
Cat-G-22 | [NAME] | 3
Cat-G-23 | [NAME] | 5
Spreadsheet: 846913d1698066461-possible-sumif-s-or-dynamic-range-question-sample-v2
Sheet: User View

 |  |  |  |  |  | Brand A | 20 | 40 | 60
 |  |  |  |  |  | Brand B | 50 | 70 | 60
 |  |  |  |  |  | Brand C | 50 | 40 | 60
 |  |  |  |  |  | Grand Total
 |  |  |  |  |  | Filtered Total
 |  |  |  | Hierarchy Account | Hierarchy Name | Customer Class | Jan-23 | Feb-23 | Mar-23
 |  |  |  | 10001 | [NAME] | Direct | 50 | 45 | 60
 |  |  |  | 10002 | [NAME] | Indirect | 120 | 150 | 180
 |  |  |  | 10003 | [NAME] | Indirect | 35 | 35 | 30
 |  |  |  | 10004 | [NAME] | Direct | 400 | 380 | 350
 |  |  |  | 10005 | [NAME] | Direct | 70 | 80 | 90
 |  |  |  | Notes
 |  |  |  | 1. Example. The user filters on [NAME] and the dataset above will show just that particular customer
 |  |  |  | 2. In the data range above, H2:J4, there will be formulas that extract the brand values from tab "Hidden Data" (the user will not see this tab)
 |  |  |  | 3. I have manually typed in what the values would be but it is here that I am stuck - I need formulas to do this
 |  |  |  | 4. My manager wants only a single row for each customer with the totals visible, but the brand breakdown to be reflected in H2:J4
Spreadsheet: 767773d1644614627-count-and-sum-of-data-with-multiple-criteria-including-time-excel-full-sample
Sheet: Summary

 |  | Step 1 - On data tab, convert the Gross Amount, Fees, and Net Amount to Numbers
 |  | USD Source | Result |  | Count | Sum
 |  | Card not present | Approved
 |  | Online check | Approved
 |  | Direct debit batch | Approved
 |  | Transaction batch | Approved | 5 PM or earlier |  |  | < These need to function like COUNTIFS and SUMIFS, which count and sum only those which have the specified USD Source and Result AND are 5 PM or earlier
 |  | Transaction batch | Approved | after 5 PM |  |  | < These need to function like COUNTIFS and SUMIFS, which count and sum only those which have the specified USD Source and Result AND are later than 5 PM
 |  | Card not present | Gateway decline
 |  | Transaction batch | Gateway decline
 |  | Direct debit batch | Validation error
 |  |  |  | Totals
 |  |  |  | Check
Spreadsheet: 202390d1356543179-countif-with-2-columns-of-data-and-no-duplicates-nickmessick1_886464_26dec12_01
Sheet: Sheet1

Region | Sales |  |  |  | Distinct_Region | [NAME]
West | 3 |  |  |  | West | 3
West | 1 |  |  |  | South | 4
West | 1 |  |  |  | - | 0
West | 5 |  |  |  | - | 0
South | 5 |  |  |  | - | 0
South | 3 |  |  |  | - | 0
South | 2 |  |  |  | - | 0
South | 1 |  |  |  | - | 0
Spreadsheet: 148923d1333618491-can-i-pivot-this-data-set-pivotdataset
Sheet: View 1

Title
a | PBS-1.1
 | PBS-1.2
 | PBS-1.3
b | PBS-1.1
 | PBS-1.2
 | PBS-1.3
 | PBS-1.4
 | PBS-1.5
c | PBS-1.1
 | PBS-1.2
d | PBS-1.1.1.2
 | PBS-1.1.1.3
 | PBS-1.1.2.2
 | PBS-1.1.2.3
 | PBS-1.1.3
 | PBS-1.1.4
 | PBS-1.2.1
e | PBS-1.1.1.2
f | PBS-1.1.1.2
 | PBS-1.1.1.3
 | PBS-1.1.2.2
 | PBS-1.1.2.3
 | PBS-1.1.3
 | PBS-1.1.4
 | PBS-1.2.1
g | PBS-1.1.1.2
 | PBS-1.1.1.3
 | PBS-1.1.2.2
 | PBS-1.1.2.3
h | PBS-1.1.1.2
 | PBS-1.1.1.3
 | PBS-1.1.2.2
Spreadsheet: 733083d1621379079-getting-the-total-orders-of-each-hour-from-many-days-order-by-hours-of-the-day
Sheet: Sheet1

2020-01-05 00:00:00 | 210 |  |  |  | Time of day | Total orders
 |  |  |  |  | 12am
12AM | 4 |  |  |  | 1am
 |  |  |  |  | 2am
1AM | 3 |  |  |  | 3am
 |  |  |  |  | 4am
2AM | 3 |  |  |  | 5am
 |  |  |  |  | 6am
3AM | 2 |  |  |  | 7am
 |  |  |  |  | 8am
4AM | 4 |  |  |  | 9am
 |  |  |  |  | 10am
5AM | 4 |  |  |  | 11am
 |  |  |  |  | 12pm
6AM | 6 |  |  |  | 1pm
 |  |  |  |  | 2pm
7AM | 2 |  |  |  | 3pm
 |  |  |  |  | 4pm
8AM | 3 |  |  |  | 5pm
 |  |  |  |  | 6pm
9AM | 7 |  |  |  | 7pm
 |  |  |  |  | 8pm
10AM | 12 |  |  |  | 9pm
 |  |  |  |  | 10pm
11AM | 10 |  |  |  | 11pm
12PM | 19
1PM | 28
2PM | 18
3PM | 19
4PM | 9
5PM | 22
6PM | 7
7PM | 8
8PM | 11
9PM | 3
10PM | 5
11PM | 1
2020-01-06 00:00:00 | 255
12AM | 4
1AM | 2
2AM | 3
3AM | 5
4AM | 6
6AM | 2
7AM | 5
8AM | 1
9AM | 8
10AM | 8
11AM | 7
12PM | 20
1PM | 17
2PM | 15
3PM | 17
4PM | 20
5PM | 23
6PM | 32
7PM | 18
8PM | 12
9PM | 8
10PM | 13
11PM | 9
2020-01-07 00:00:00 | 286
12AM | 2
1AM | 3
2AM | 1
3AM | 1
4AM | 2
5AM | 2
6AM | 2
7AM | 2
8AM | 1
9AM | 9
10AM | 13
11AM | 16
12PM | 22
1PM | 20
2PM | 21
3PM | 28
4PM | 29
5PM | 25
6PM | 32
7PM | 13
8PM | 16
9PM | 10
10PM | 7
11PM | 9
Spreadsheet: 116029d1311522312-selective-columns-handicap-template-midshires
Sheet: bg

Biggins. Clive |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | HANDICAPPING
hole | par | stroke index | adjusted par | pts calc | [NAME] | strokes | points | PAR 3 | INDEX 1 | INDEX 2 | INDEX 3 | adjusted par | pts calc | [NAME] | points | handicap | handicap | handicap | catergory | Buffer Zone | css | Nett Differential | adjustment
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | Nett | Nett
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | points | points
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 | 18 | 36
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | par 3
 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | sss | css adj | "RO"
in
out
total
Spreadsheet: 9a8cf4c1-8a20-430c-9680-c7483e993e47
Sheet: Sheet1

FINLAND REGIONAL COUNCIL DECODER | Unnamed: 1
Last update: October 4, 2002
Region Code | Region Name
1 | Uusimaa
2 | Southwest Finland
3 | Itä-Uusimaa
4 | Satakunta
5 | Häme
6 | Tampere
7 | Päijät-Häme
8 | Kymenlaakso
9 | South Karelia
10 | South Savo
11 | North Savo
12 | North Karelia
13 | Central Finland
14 | South Ostrobothnia
15 | Ostrobothnia
16 | Central Ostrobothnia
17 | North Ostrobothnia
18 | [NAME]
19 | Lapland
20 | Government of Alands (Island)
Spreadsheet: 937b8a68-3232-40cb-9fc3-44b93a82625d
Sheet: Adjustment Worksheet

 |  |  |  | Kansas State University                            Beef Cattle Adjusted Birth, Weaning and Yearling Weight Worksheet |  |  |  |  |  |  | Farm/Name:
 |  |  |  |  |  |  |  |  |  |  | Address:
 |  |  |  |  |  |  |  |  |  |  | City, ST, Zip:
 |  |  |  |  |  |  |  |  |  |  | Phone:
 |  |  |  |  |  |  |  |  |  |  | [NAME]:
 |  |  |  | ver. 1.3, by [NAME], State Ext. Specialist, [NAME]
 | Weaning Wt. Date: |  | 2011-12-01 00:00:00 |  | Color Codes:
 | [NAME]. Date: |  | 2012-05-15 00:00:00 |  | Enter either of adjacent fields |  |  |  | Optional data for computation |  |  |  | Required data for computation |  |  |  | Computed data
 | EID | Sex B/S/H | Birthdate | Sire | Dam | [NAME] | Age of Dam (Yrs) | [NAME] | Weaning Weight | Yearling Weight | Weaning Age (days) | Yearling Age (Days) | Computed AOD | Adj.     BW | BW Ratio | 205 Adj. WW | WW Ratio | 365 Adj. YW | [NAME]
Average
Min
[NAME]
[NAME] dev
Count
Percent heifers |  |  |  | NOTE: To sort data select cell A:22…K:n then select 'Sort and filter';
Percent bull/steers |  |  |  | where n = last row number.
Herd ID | EID | Sex B/S/H | Birthdate | Sire | Dam | [NAME] | Age of Dam (Yrs) | [NAME] | Weaning Weight | Yearling Weight | Weaning Age (days) | Yearling Age (Days) | Computed AOD | Adj.     BW | BW Ratio | 205 Adj. WW | WW Ratio | 365 Adj. YW | [NAME]
100 | 1000000000100 | H | 2011-05-12 00:00:00 |  |  |  | 6 |  | 555 | 980
101 | 1000000000101 | B | 2011-05-12 00:00:00 |  |  |  | 5 |  | 555 | 965
102 | 1000000000102 | H | 2011-06-01 00:00:00 |  |  |  | 7 | 76 | 611 | 1110
103 | 1000000000103 | S | 2011-06-04 00:00:00 |  |  |  | 9 | 83 | 477 | 1005
104 | 1000000000104 | S | 2011-06-04 00:00:00 |  |  |  | 3 | 90 | 515 | 985
105 | 1000000000105 | S | 2011-06-08 00:00:00 |  |  |  | 5 | 75 | 548 | 1045
106 | 1000000000106 | H | 2011-05-22 00:00:00 |  |  |  | 7 | 83 | 600 | 1075
107 | 1000000000107 | H | 2011-05-27 00:00:00 |  |  |  | 5 | 80 | 497 | 890
108 | 1000000000108 | B | 2011-06-01 00:00:00 |  |  |  | 4 | 85 | 513 | 955
Spreadsheet: mary_fischer__25626__1291
Sheet: E14.XLS

ENRON CORP AND CONSOLIDATED SUBSIDIARIES
COMPANY #  1291
ANALYSIS OF OTHER DEFERRED CREDITS
FOR THE 6 MONTHS ENDED 6-30-2001
PREPARED BY:  [NAME] |  |  |  |  |  |  |  |  |  |  |  |  |  | E-14
 |  | 12-31-2000 Balance |  |  |  | Charged to |  | Transfer / Reclasses
[NAME] |  | DR. (CR.) |  | Cash (Pd) / Rec'd |  | Income Statement |  | Amount |  | Hyperion Acct. # |  | DR. (CR.)
 |  | BEGINNING BALANCE |  | DR. (CR.) |  | DR. (CR.) |  | DR. (CR.) |  | to / from |  | ENDING BALANCE |  | COMMENTS
(1)  PROVIDE DETAIL OF INDIVIDUAL ITEMS IN EXCESS OF $200,000
(2)  USE COMMENTS SECTION TO PROVIDE AN EXPLANATION OF WHY ANY REVENUE
ITEMS ARE DEFERRED AND WHAT EVENT WILL CAUSE REVENUE RECOGNITION
OTHER DEFERRED CREDITS:
 |  | 0
Total (Hyperion line 0860)
Asset/Expense Accts:  DR/(CR)
Reverse signs from Hyperion
 |  |  |  |  |  |  |  |  |  |  |  |  |  | E-14
Spreadsheet: 97609d1296744405-pivot-table-see-the-filters-that-calculated-cell-contents-cookie365_scenario
Sheet: Sheet1

f1 | f2 | f3 | f4
a | x | 1
b | y | 2 |  |  |  | Sum of f3+f4 | Column Labels
c | x | 3 |  |  |  | Row Labels | x
a | x | 4 |  |  |  | a | 55
b | y | 5 |  |  |  | Grand Total | 55
c | x | 6
f1 | f2 | f3 | f4 | f5 | f6
a | x | j | p | 1
b | y | j | q | 2 |  |  |  | Sum of f5+f6 | Column Labels
c | z | k | r | 3 |  |  |  | Row Labels | p | q | r
a | x | j | p | 4 |  |  |  | a | 132 | 0 | 0
b |  | k | q | 5 |  |  |  | b | 0 | 110 | 0
c | x | j | r | 6 |  |  |  | c | 0 | 0 | 33
a | y | k | p | 7
c | x | j | p | 8
a | y | j | p | 9
b | x | k | q | 10
c | x | j | r | 11
a | z | k | p | 12
b | y | j | q | 13
c | x | j | r | 14
Spreadsheet: david_delainey__8063__Walton Cashflow Model 070600
Sheet: Cash Flow & Returns

DOYLE I, LLC
Cash Flow & Returns
 |  |  |  | 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
 |  |  |  | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029
 |  |  |  | 6.55 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 6.5
Pretax Book Income |  |  | 28243.98421113809
Plus Book Depreciation & Amortization |  |  | 106379.8963289788
Plus Accrued Interest Expense |  |  | 60944.83752708174
Less Interest Payments |  |  | 60944.83752708174
Less Principal Payments |  |  | 114865.0393391096
Pretax Cash Flow
Walton's Return Calculations
Walton's Share of Cash Flow (equity with IDC)
Asset Management Fee |  |  |  | 52.08333333333334 | 127.5 | 130.05 | 132.651 | 135.30402 | 138.0101004 | 140.770302408 | 143.58570845616 | 146.4574226252832 | 149.3865710777889 | 152.3743024993447 | 155.4217885493316 | 158.5302243203182 | 161.7008288067246 | 164.9348453828591 | 91.12650207402964
Walton's Patronage Capital |  |  | 0 | 0 | 123.2823521949372 | 480.1225022304188 | 458.3572258754393 | 435.2563548829839 | 410.7379324239013 | 384.7149725070058 | 357.0951513718376 | 327.7804799441878 | 296.6669561923325 | 263.644196150608 | 228.5950423012858 | 191.3951479253675 | 151.9125359476678 | 110.0071307110673 | 118.3655548165998 | 205.7667866701795 | 196.438811089474 | 186.5384378069931 | 176.0305424673863 | 164.8778453601453 | 153.0407791593589 | 140.4773485475091 | 127.1429812252854 | 112.990369778832 | 97.9693038434082 | 82.02649196801461 | 65.10537254900046 | 47.14591316188596 | 28.08439757947268
Return of LCTCs |  |  | -1209.155230203532 | 0 | 97.91125216743421 | 53.77988062752615 | 57.0800050550198 | 60.58263683488872 | 64.30020253730243 | 68.2458912708978 | 72.4337014748478 | 76.87849058225572 | 81.5960277310736 | 86.60304970954803 | 91.91732033467929 | 97.55769347435063 | 103.5441799367222 | 109.8980184641933 | 0
Total [NAME]
Spreadsheet: 862314d1710062686-adjust-conditional-format-to-highlight-the-wrong-selection-book2-85-aligw
Sheet: items

Main Expense | Sub Expense |  | Main Expense | Sub Expense
Rent | Store
Rent | [NAME] |  | Maintenance |  | Printer Maintenance
Rent | Poster Kiosk |  | Raw Materials |  | Papers Of Pictures | Roland Paper | Vinyl
Salaries | Owner |  | Rent |  | [NAME] | Store
Salaries | Designer |  | Salaries |  | Owner | Worker
Salaries | Worker |  | Taxes |  | Sales tax
Inventory | T-Shirts |  | Utilities |  | Electricity | Water
Raw Materials | Vinyl
Raw Materials | Papers Of Pictures
Raw Materials | Roland Paper
Raw Materials | Ink
Maintenance | Printer Maintenance
Maintenance | Heat Press Machine
Utilities | Electricity
Utilities | Water
Utilities | Cleaning Tools
Taxes | Sales tax
Taxes | Annual Tax
Spreadsheet: 0b2c4dd4-7afd-435f-8458-fa7b5b183f8c
Sheet: 18

 |  | Broker** |  | Non-Broker |  | TOTAL
Product |  | Cleared*** | Uncleared | Cleared | Uncleared | Cleared | Uncleared
Swap* | CFD
 | Dividend
 | Equity Swap
 | Portfolio
 | [NAME]
Option | Accumulator/Decumulator
 | Vanilla (put/call)
 | [NAME]
Forward | Vanilla
Exotic
Structured Products
TOTAL |  | N/A**** | N/A | N/A | N/A | N/A | N/A
Estimated net notional amount outstanding, November 30 monthly snapshot, by product, participant type, and cleared status (millions of USD).
Total(s) may be less than total shown for this asset class in the All Swaps reports and/or other CFTC Swaps Report tables if products were excluded from this table that (a) presented disclosure risk or (b) did not belong in the categories shown. See Explanatory Notes for more detail.
*See Data Dictionary for product descriptions.
**See Explanatory Notes for participant type descriptions.
***See Explanatory Notes for cleared and uncleared descriptions.
****N/A indicates that data are not currently available.
The Commission requests feedback on the format and content of this CFTC Swaps Report table. Submit comments to [EMAIL].
Spreadsheet: 718876d1613402195-index-and-match-function-with-several-columns-roster-vs-schedule-example
Sheet: Classes

Day | Monday | Monday | Monday | Monday | Tuesday | Tuesday | Tuesday | Tuesday | Wednesday | Wednesday | Wednesday | Wednesday | Wednesday | Thursday | Thursday | Thursday | Thursday | Friday | Friday
System | System 1 | System A | System 2 | System 3 | System 4 | System B | System 5 | System 6 | System 7 | System 8 | System C | System D | System 9 | System E | System F | System 10 | System G | System H | System 11
 | OVERFLOW
 | Monday | Tuesday | Wednesday | Thursday | Friday
 |  |  |  |  |  |  | In the formulas to the left, I want to omit any students that have a site listed with the word "existing" from the Names tab site column. The two listed as of now would be student 1 and student 5.
Spreadsheet: 757b4c7b-cace-49eb-b346-883340b5b4a9
Sheet: Sheet1

OPERATING/PROGRAMMATIC | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11
Legislative Fiscal Note |  |  |  |  |  |  | Ordinance Number
Ordinance Title (in Brief)
 | Authorizing a First Amendment to The Ground Transportation Concession Agreement
 | to clarify the annual adjustment of the Monthly Minimum Fee, effect November 1, 2005.
Does this Legislation Estimate New or Additional Revenues to the City? |  |  |  |  |  |  | X | No |  |  | Yes
 | If yes, please identify in which Fund these revenues will be deposited (e.g. General, Sales Tax)
 | and provide the following revenue information:
 | Revenue Detail |  |  |  | FY 2006-2007 |  |  | FY 2007-2008
 | Aviation Department General Fund
 |  |  |  | $ |  |  | $
 |  |  | Total: | $ | 0 |  | $ | 0
 | (Please detail type of revenue (fees, grants, tax) and change that will occur as a result of this legislation.  Provide multi-year
 | estimates if known or, if grant revenue, please identify source of funds (federal or state) and duration of grant support.)
Does this Legislation increase appropriations in the current budget? |  |  |  |  |  |  | X | No |  |  | Yes
 | If Yes, please complete the following budget information:
 | Expense Detail |  |  |  | FY 2006-2007 |  |  | FY 2007-2008
 | General Fund |  |  | $ | 0 |  | $ | 0
 | Special Revenue |  |  | $ | 0 |  | $ | 0
 | Enterprise/Other |  |  | $ | 0 |  | $ | 0
 |  |  | Total: | $ | 0 |  | $ | 0
 | Please detail the extent to which these increased appropriations will be of a permanent nature (e.g. number of
 | additional staff, facilities, long-term contracts)
Does this Legislation expand the scope of current city services? |  |  |  |  |  |  | X | No
 | (Please detail estimated number of people to be served, who is currently delivering services to that population, service
 | performance expectations and, if grant supported, provisions for support if grant support ends.)
Is this legislation the result of a federal or state legislative mandate? |  |  |  |  |  |  | X | No |  |  | Yes
 | (If yes, please detail the purpose and source for that mandate).
Reviewed by:
0ffice of Management and Budget |  |  |  |  |  | OMB Approval Date