The full dataset viewer is not available (click to read why). Only showing a preview of the rows.
Error code: DatasetGenerationCastError
Exception: DatasetGenerationCastError
Message: An error occurred while generating the dataset
All the data files must have the same columns, but at some point there are 3 new columns ({'category', 'task_id', 'criteria'}) and 1 missing columns ({'answer_position'}).
This happened while the json dataset builder was generating data using
hf://datasets/icyCreater/SpreadsheetBench-2-sample/nips2026_submit_0727/Visualization/dataset.json (at revision d8a14da1898e48d07c8a9ff8974d0effc9302ece), ['hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Debugging/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Financial_Model/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Template/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Visualization/dataset.json'], ['hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Debugging/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Financial_Model/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Template/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Visualization/dataset.json']
Please either edit the data files to have matching columns, or separate them into different configurations (see docs at https://hf.co/docs/hub/datasets-manual-configuration#multiple-configurations)
Traceback: Traceback (most recent call last):
File "/usr/local/lib/python3.14/site-packages/datasets/builder.py", line 1837, in _prepare_split_single
writer.write_table(table)
~~~~~~~~~~~~~~~~~~^^^^^^^
File "/usr/local/lib/python3.14/site-packages/datasets/arrow_writer.py", line 765, in write_table
self._write_table(pa_table, writer_batch_size=writer_batch_size)
~~~~~~~~~~~~~~~~~^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^
File "/usr/local/lib/python3.14/site-packages/datasets/arrow_writer.py", line 773, in _write_table
pa_table = table_cast(pa_table, self._schema)
File "/usr/local/lib/python3.14/site-packages/datasets/table.py", line 2369, in table_cast
return cast_table_to_schema(table, schema)
File "/usr/local/lib/python3.14/site-packages/datasets/table.py", line 2297, in cast_table_to_schema
raise CastError(
...<3 lines>...
)
datasets.table.CastError: Couldn't cast
id: string
task_id: string
instruction: string
spreadsheet_path: string
golden_response_path: string
category: string
criteria: list<item: struct<id: int64, description: string, instruction: string, chart: string, rubric_categor (... 11 chars omitted)
child 0, item: struct<id: int64, description: string, instruction: string, chart: string, rubric_category: string>
child 0, id: int64
child 1, description: string
child 2, instruction: string
child 3, chart: string
child 4, rubric_category: string
to
{'id': Value('string'), 'instruction': Value('string'), 'spreadsheet_path': Value('string'), 'golden_response_path': Value('string'), 'answer_position': Value('string')}
because column names don't match
During handling of the above exception, another exception occurred:
Traceback (most recent call last):
File "/src/services/worker/src/worker/job_runners/config/parquet_and_info.py", line 1369, in compute_config_parquet_and_info_response
parquet_operations, partial, estimated_dataset_info = stream_convert_to_parquet(
~~~~~~~~~~~~~~~~~~~~~~~~~^
builder, max_dataset_size_bytes=max_dataset_size_bytes
^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^
)
^
File "/src/services/worker/src/worker/job_runners/config/parquet_and_info.py", line 948, in stream_convert_to_parquet
builder._prepare_split(split_generator=splits_generators[split], file_format="parquet")
~~~~~~~~~~~~~~~~~~~~~~^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^
File "/usr/local/lib/python3.14/site-packages/datasets/builder.py", line 1683, in _prepare_split
for job_id, done, content in self._prepare_split_single(
~~~~~~~~~~~~~~~~~~~~~~~~~~^
gen_kwargs=gen_kwargs, job_id=job_id, **_prepare_split_args
^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^^
):
^
File "/usr/local/lib/python3.14/site-packages/datasets/builder.py", line 1839, in _prepare_split_single
raise DatasetGenerationCastError.from_cast_error(
...<4 lines>...
)
datasets.exceptions.DatasetGenerationCastError: An error occurred while generating the dataset
All the data files must have the same columns, but at some point there are 3 new columns ({'category', 'task_id', 'criteria'}) and 1 missing columns ({'answer_position'}).
This happened while the json dataset builder was generating data using
hf://datasets/icyCreater/SpreadsheetBench-2-sample/nips2026_submit_0727/Visualization/dataset.json (at revision d8a14da1898e48d07c8a9ff8974d0effc9302ece), ['hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Debugging/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Financial_Model/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Template/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Visualization/dataset.json'], ['hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Debugging/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Financial_Model/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Template/dataset.json', 'hf://datasets/icyCreater/SpreadsheetBench-2-sample@d8a14da1898e48d07c8a9ff8974d0effc9302ece/nips2026_submit_0727/Visualization/dataset.json']
Please either edit the data files to have matching columns, or separate them into different configurations (see docs at https://hf.co/docs/hub/datasets-manual-configuration#multiple-configurations)Need help to make the dataset viewer work? Make sure to review how to configure the dataset viewer, and open a discussion for direct support.
id string | instruction string | spreadsheet_path string | golden_response_path string | answer_position string |
|---|---|---|---|---|
01_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_01_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_02_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: deleted rows causing #REF! errors, broken cross-sheet references, typos in sheet names, and cascading calculation failures. Fixes must be applied in the correct order - restoring structural elements before fixing dependent formulas.
... | spreadsheet/01/01_03_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_04_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_05_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_06_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_07_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_08_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_09_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
01_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/01/01_10_input.xlsx | spreadsheet/01/01_golden.xlsx | 'Ex 1 - LBO'!B1:AK95,'Ex 2 - Valuation Bridge'!B2:C36,'Ex 3 - PF P&L'!B1:I30,'Ex 4 - Organic Operating Model'!B1:AF41,'Ex 5 - M&A'!B1:AB81,'Ex 6 - Amdocs Historical M&A'!B2:J19,'Ex 7 - SOFR'!B2:E79,'Ex 8 - Public Comps'!B2:F37,'Ex 9 - Transaction Comps'!B2:G24,'Ex 10 - Balance Sheet'!B2:F33,'Ex 11 - Income Statement'!B... |
02_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_01_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_02_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: deleted rows or cells causing #REF! errors, broken cross-sheet references, formula logic errors, and cascading calculation failures. Fixes must be applied in the correct order - restoring structural elements before fixing dependent fo... | spreadsheet/02/02_03_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_04_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_05_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_06_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_07_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_08_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_09_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
02_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/02/02_10_input.xlsx | spreadsheet/02/02_golden.xlsx | 'DCF'!B1:Z35,'WACC'!B2:M22,'Cover'!B2:C16,'Synergies'!B1:AC82,'Merger Model'!B2:J85,'Berk-Hath Investment Package'!B2:K44,'Exhibit 1'!A1:C29,'Exhibit 2'!A1:C32,'Exhibit 3'!A1:F19,'Exhibit 4a'!A1:M14,'Exhibit 5'!A1:C16,'Exhibit 6'!A1:J47,'Exhibit 7'!A1:D38,'Exhibit 8b'!A1:G25,'Exhibit 9'!A1:P30 |
03_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_01_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_02_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: deleted rows causing #REF! errors, broken cross-sheet references, missing control assumptions, and cascading calculation failures. Fixes must be applied in the correct order - restoring structural elements before fixing dependent form... | spreadsheet/03/03_03_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_04_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_05_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_06_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_07_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_08_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_09_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
03_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/03/03_10_input.xlsx | spreadsheet/03/03_golden.xlsx | 'Cover'!B2:E9,'LBO'!B1:V70,'Valuation Bridge'!B2:C8,'Ex 2 - Income Statement'!B2:H38,'Ex 3 - Balance Sheet'!B2:E45,'Ex 8 - Stock Performance'!B2:F40,'Ex 9 - Perf Metrics'!B2:J117,'Ex 10 - Forecast Assumptions '!B2:H50,'Ex 10 - Proj. Income Statement'!B2:H36,'Ex 11 - Multiples'!B2:J40,'Ex 12 - Debt Schedule'!B2:H23,'Ex ... |
04_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_01_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_02_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: deleted rows causing #REF! errors, broken defined names, missing financial line items, and cascading calculation failures. Fixes must be applied in the correct order - restoring structural elements before fixing dependent formulas.
R... | spreadsheet/04/04_03_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_04_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_05_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_06_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_07_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_08_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_09_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
04_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/04/04_10_input.xlsx | spreadsheet/04/04_golden.xlsx | 'Control'!B2:G9,'Summary'!D2:H17,'Assumptions'!B2:L36,'Income Statement'!B2:J57,'Balance Sheet'!B2:J74,'Cash Flow Statement'!B2:H43,'PP&E, Debt, NWC'!B2:L91,'Line Item Metrics'!A2:I35,'WACC'!B2:N65,'DCF'!B2:P34,'Sources & Uses'!B3:M32,'LBO Analysis'!B2:J51,'Returns'!B2:J13 |
05_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_01_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_02_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: deleted rows causing #REF! errors, broken cross-sheet references, incorrect formulas, wrong sheet name references, and cascading calculation failures. Fixes must be applied in the correct order - restoring structural elements before f... | spreadsheet/05/05_03_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_04_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_05_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_06_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_07_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_08_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_09_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
05_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/05/05_10_input.xlsx | spreadsheet/05/05_golden.xlsx | 'Model'!B2:AA126,'Financial Overview'!B2:K21,'Financial Performance'!B2:V21,'Transaction Overview'!B3:R17,'SOFR'!B7:Q130,'1-month Term SOFR'!B7:P130,'3-month Term SOFR'!B7:P130,'Fed Projections'!B7:G27 |
06_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_01_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_02_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_03_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_04_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_05_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_06_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_07_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_08_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_09_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
06_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/06/06_10_input.xlsx | spreadsheet/06/06_golden.xlsx | 'Cover'!C2:J10,'Revenue Build'!A2:AC47,'Operating Model'!A2:W46,'DCF'!B2:AA50,'Dilution'!E13:M39,'WACC'!B2:F25,'Supporting Schedules'!A7:AF118,'Comps + Beta'!A2:K43,'Supporting Tables'!B4:F61,'BS Ann'!A5:F95,'BS'!A5:N93,'CFS Ann'!A5:E77,'CFS Q'!A5:F75,'IS Q'!A5:F112,'IS Ann'!A5:I115,'PTA'!B2:R39,'PTs'!A5:I20 |
07_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_01_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_02_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_03_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_04_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_05_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_06_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_07_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_08_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_09_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
07_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/07/07_10_input.xlsx | spreadsheet/07/07_golden.xlsx | 'BS & CF'!B2:AC137,'Football Field'!B2:K9,'DCF Model'!C2:T129,'Trading & Comparable Txns'!B2:M28,'Frans Shares'!B2:N24,'LBO & Lenders'!B2:Z65,'Recapitalization'!B2:K38,'Equity Returns'!A2:I122,'Margin Analysis'!A2:F37 |
08_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_01_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_02_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_03_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_04_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_05_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_06_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_07_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_08_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_09_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
08_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/08/08_10_input.xlsx | spreadsheet/08/08_golden.xlsx | 'Cover'!C5:D14,'Operating Model + DCF'!A2:X145,'Revenue Build'!A2:AA44,'Comps + WACC'!B2:L41,'ADDTL -'!A1:L40,'IS Annual'!A1:R45,'IS Quarters'!A1:L70,'IS Quarters 2'!A2:G93,'Key Stats'!A1:L47,'BS'!A1:Y96,'CFS'!A1:L65,'Employees'!A2:L9,'Graphs'!B2:G266 |
09_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_01_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_02_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_03_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_04_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_05_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_06_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_07_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_08_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_09_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
09_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/09/09_10_input.xlsx | spreadsheet/09/09_golden.xlsx | 'LBO'!A2:X218,'Financials'!A2:Q29,'Operating Cases'!A2:Q47 |
10_01 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_01_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_02 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_02_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_03 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_03_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_04 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_04_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_05 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_05_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_06 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_06_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_07 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_07_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_08 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_08_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_09 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_09_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
10_10 | Please audit and fix this file thoroughly. Errors may include but are not limited to: formula logic errors or inconsistencies, hardcoded values that should be formulas, broken cell references, data validation issues, potential calculation errors, inconsistent formatting or naming conventions, best practice violations, ... | spreadsheet/10/10_10_input.xlsx | spreadsheet/10/10_golden.xlsx | 'Model'!B2:AX335,'P&L Summary'!B2:T51,'4-Wall Analysis'!A2:DX1443,'Rollup'!A1:N80,'3-month Term SOFR'!B7:P130,'FY2023A (IS)'!A5:O72,'FY2023A (Earnings)'!A2:P61,'FY2023A (BS)'!A3:N84,'FY2023A (CF)'!A1:O59,'FY23SAIL15'!A3:O69,'FY23SAIL16'!A3:O69,'FY23SAIL17'!A3:O69,'FY23SAIL18'!A3:O69,'FY23SAIL21'!A3:O69,'FY23SAIL23'!A3:... |
SpreadsheetBench 2 Dataset
SpreadsheetBench 2 evaluates spreadsheet agents on end-to-end business and financial workflows. The release contains 321 tasks in four categories: Debugging, Financial Model, Template, and Visualization.
Overview
| Directory | Task type | Tasks | Input workbooks | Gold workbooks |
|---|---|---|---|---|
Debugging |
Spreadsheet debugging and error correction | 100 | 100 | 10 |
Financial_Model |
Completion of multi-sheet financial models | 100 | 100 | 20 |
Template |
Completion of spreadsheet templates | 97 | 97 | 97 |
Visualization |
Chart creation and manipulation | 24 | 24 | 24 |
| Total | 321 | 321 | 151 |
Directory Structure
Each category contains a dataset.json manifest and a spreadsheet/ directory. Paths in the manifest are relative to the corresponding category directory.
dataset.json as the Canonical Manifest
Each category has exactly one category-level dataset.json; it contains one record per task. This file is the authoritative source for task IDs, prompts, input workbooks, gold workbooks, and evaluation metadata. File and directory names are organized for readability, but users should always resolve a task through its manifest record rather than construct paths manually.
nips2026_submit-v2/
|-- README.md
|-- Debugging/
| |-- dataset.json
| `-- spreadsheet/
| |-- 01/
| | |-- 01_01_input.xlsx
| | |-- ...
| | `-- 01_golden.xlsx
| `-- ...
|-- Financial_Model/
| |-- dataset.json
| `-- spreadsheet/
| |-- 01/
| | |-- 01_01_input.xlsx
| | |-- ...
| | `-- 01_golden.xlsx
| `-- ...
|-- Template/
| |-- dataset.json
| `-- spreadsheet/
| |-- 01/
| | |-- 01_01_input.xlsx
| | `-- 01_01_golden.xlsx
| `-- ...
`-- Visualization/
|-- dataset.json
`-- spreadsheet/
|-- Task 96/
`-- ...
Debugging, Financial_Model, and Template use the same numeric naming scheme. A numbered directory identifies a workbook group, and an input file uses the form <group>_<task>_input.xlsx. Shared references use <group>_golden.xlsx; Template references are task specific and use <group>_<task>_golden.xlsx. The numeric prefixes follow the record order in dataset.json.
Visualization is the only exception: its directories and files retain the human readable Task <id> naming scheme because each task has its own input workbook, reference workbook, and rubric set. The manifest is the authoritative index for all categories; users should resolve files through the manifest rather than infer task identity from filenames.
Prompts and Manifest Fields
All 321 tasks include a complete, non-empty prompt in the instruction field. No category omits prompts, and prompts are not distributed as separate text files. The prompt, input path, gold path, and evaluation metadata for each task are stored together in its category-level dataset.json record. Common fields are:
| Field | Description |
|---|---|
id |
Task identifier within the category. |
instruction |
Complete prompt supplied to the spreadsheet agent. |
spreadsheet_path |
Relative path to the input workbook. |
golden_response_path |
Relative path to the completed or corrected reference workbook. |
answer_position |
Worksheet ranges used by the cell based evaluator. |
Debugging, Financial Model, and Template records include answer_position. Visualization records include task_id, category, and criteria; criteria contains the expert designed rubric used by the VLM evaluator.
Input and Gold Mapping
| Category | Mapping rule |
|---|---|
| Debugging | Each numbered directory contains ten input variants named <group>_<task>_input.xlsx and one clean gold workbook named <group>_golden.xlsx. |
| Financial Model | Each numbered directory contains five incomplete task variants named <group>_<task>_input.xlsx that share one completed project workbook named <group>_golden.xlsx. |
| Template | Each task has its own input and gold pair, named <group>_<task>_input.xlsx and <group>_<task>_golden.xlsx. |
| Visualization | Each task has its own input workbook, gold workbook, prompt, and rubric set. The existing Task <id> directory and file names are retained. |
The exact input to gold mapping is always specified by spreadsheet_path and golden_response_path in the category manifest.
Each task record contains exactly one golden_response_path. In Debugging and Financial_Model, multiple task records intentionally point to the same gold workbook because they are controlled variants of one underlying workbook. In Template and Visualization, each task record points to its own gold workbook. Thus, there are no tasks with multiple gold paths; the apparent sharing occurs across task records and is explicitly represented by repeated golden_response_path values.
Evaluation
- Debugging, Financial Model, and Template: generated workbooks are recalculated before cached values and the annotated worksheet ranges are compared with the reference workbook.
- Visualization: each criterion in
criteriareceives a binary VLM judgment, and the task score is the rubric pass rate.
Loading the Dataset
import json
from pathlib import Path
category_dir = Path("Financial_Model")
with (category_dir / "dataset.json").open("r", encoding="utf-8") as f:
tasks = json.load(f)
for task in tasks:
input_path = category_dir / task["spreadsheet_path"]
reference_path = category_dir / task["golden_response_path"]
assert input_path.exists()
assert reference_path.exists()
- Downloads last month
- 156