Dataset Preview
Duplicate
The full dataset viewer is not available (click to read why). Only showing a preview of the rows.
The dataset generation failed because of a cast error
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:...
End of preview.

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 criteria receives 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