{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Dateneingabe","Umsatzbericht","Umsatzprognose"],"not_rendered":{"charts":5,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Dateneingabe","index":0,"n_rows":24,"n_cols":17,"rows_kept":24}
[{"$nulls":9},{"$f":"365*2","v":730}]
[null,"MONATLICH DATENEINGABE"]
[{"$nulls":11},"SUMMEN",null,null,"PROGNOSE"]
[]
[null,"DATUM","FIRMA","BETRAG","GEPLANT","KOSTEN","ERTRAG","MONAT","QUARTAL","JAHR","MONAT NR (AUSBLENDEN)","MONAT ","QUARTAL ","JÄHRLICH ","MONAT  ","QUARTAL  ","JAHR  "]
[null,{"$f":"40657+(365*2)","v":"2013-04-23"},"A. Datum Corporation",{"v":6400,"d":"6,400.00 €"},{"v":6200,"d":"6,200.00 €"},{"v":4450,"d":"4,450.00 €"},{"$f":"Dateneingabe!$D6-Dateneingabe!$F6","v":{"v":1950,"d":"1,950.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B6),MONTH(Dateneingabe!$B6),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H6),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B6)","v":2013},{"$f":"MONTH(Dateneingabe!$B6)","v":4},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B6,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B6,0))","v":{"v":14600,"d":"14,600.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B6),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B6),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I6)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B6),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B6),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B6)=12,13,MONTH(Dateneingabe!$B6)+1)),\"\")","v":{"v":14600,"d":"14,600.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I6=4,5,Dateneingabe!$I6+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J6+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40659+(365*2)","v":"2013-04-25"},"Contoso Pharmaceuticals",{"v":8200,"d":"8,200.00 €"},{"v":8000,"d":"8,000.00 €"},{"v":6400,"d":"6,400.00 €"},{"$f":"Dateneingabe!$D7-Dateneingabe!$F7","v":{"v":1800,"d":"1,800.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B7),MONTH(Dateneingabe!$B7),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H7),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B7)","v":2013},{"$f":"MONTH(Dateneingabe!$B7)","v":4},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B7,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B7,0))","v":{"v":14600,"d":"14,600.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B7),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B7),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I7)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B7),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B7),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B7)=12,13,MONTH(Dateneingabe!$B7)+1)),\"\")","v":{"v":14600,"d":"14,600.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I7=4,5,Dateneingabe!$I7+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J7+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40671+(365*2)","v":"2013-05-07"},"Consolidated Messenger",{"v":4400,"d":"4,400.00 €"},{"v":4200,"d":"4,200.00 €"},{"v":2600,"d":"2,600.00 €"},{"$f":"Dateneingabe!$D8-Dateneingabe!$F8","v":{"v":1800,"d":"1,800.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B8),MONTH(Dateneingabe!$B8),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H8),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B8)","v":2013},{"$f":"MONTH(Dateneingabe!$B8)","v":5},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B8,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B8,0))","v":{"v":21800,"d":"21,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B8),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B8),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I8)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B8),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B8),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B8)=12,13,MONTH(Dateneingabe!$B8)+1)),\"\")","v":{"v":28999.999999999996,"d":"29,000.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I8=4,5,Dateneingabe!$I8+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J8+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"Proseware, Inc.",{"v":5400,"d":"5,400.00 €"},{"v":5500,"d":"5,500.00 €"},{"v":4500,"d":"4,500.00 €"},{"$f":"Dateneingabe!$D9-Dateneingabe!$F9","v":{"v":900,"d":"900.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B9),MONTH(Dateneingabe!$B9),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H9),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B9)","v":2013},{"$f":"MONTH(Dateneingabe!$B9)","v":5},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B9,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B9,0))","v":{"v":21800,"d":"21,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B9),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B9),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I9)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B9),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B9),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B9)=12,13,MONTH(Dateneingabe!$B9)+1)),\"\")","v":{"v":29000,"d":"29,000.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I9=4,5,Dateneingabe!$I9+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J9+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"Hochschule der Schönen Künste",{"v":5800,"d":"5,800.00 €"},{"v":6000,"d":"6,000.00 €"},{"v":4500,"d":"4,500.00 €"},{"$f":"Dateneingabe!$D10-Dateneingabe!$F10","v":{"v":1300,"d":"1,300.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B10),MONTH(Dateneingabe!$B10),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H10),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B10)","v":2013},{"$f":"MONTH(Dateneingabe!$B10)","v":5},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B10,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B10,0))","v":{"v":21800,"d":"21,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B10),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B10),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I10)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B10),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B10),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B10)=12,13,MONTH(Dateneingabe!$B10)+1)),\"\")","v":{"v":29000,"d":"29,000.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I10=4,5,Dateneingabe!$I10+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J10+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40693+(365*2)","v":"2013-05-29"},"Trey Research",{"v":6200,"d":"6,200.00 €"},{"v":6000,"d":"6,000.00 €"},{"v":4500,"d":"4,500.00 €"},{"$f":"Dateneingabe!$D11-Dateneingabe!$F11","v":{"v":1700,"d":"1,700.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B11),MONTH(Dateneingabe!$B11),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H11),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B11)","v":2013},{"$f":"MONTH(Dateneingabe!$B11)","v":5},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B11,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B11,0))","v":{"v":21800,"d":"21,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B11),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B11),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I11)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B11),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B11),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B11)=12,13,MONTH(Dateneingabe!$B11)+1)),\"\")","v":{"v":29000,"d":"29,000.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I11=4,5,Dateneingabe!$I11+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J11+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40705+(365*2)","v":"2013-06-10"},"A. Datum Corporation",{"v":6900,"d":"6,900.00 €"},{"v":7500,"d":"7,500.00 €"},{"v":5400,"d":"5,400.00 €"},{"$f":"Dateneingabe!$D12-Dateneingabe!$F12","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B12),MONTH(Dateneingabe!$B12),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H12),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B12)","v":2013},{"$f":"MONTH(Dateneingabe!$B12)","v":6},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B12,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B12,0))","v":{"v":14400,"d":"14,400.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B12),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B12),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I12)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B12),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B12),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B12)=12,13,MONTH(Dateneingabe!$B12)+1)),\"\")","v":{"v":21600.000000000004,"d":"21,600.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I12=4,5,Dateneingabe!$I12+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J12+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40716+(365*2)","v":"2013-06-21"},"Contoso Pharmaceuticals",{"v":7500,"d":"7,500.00 €"},{"v":7200,"d":"7,200.00 €"},{"v":6500,"d":"6,500.00 €"},{"$f":"Dateneingabe!$D13-Dateneingabe!$F13","v":{"v":1000,"d":"1,000.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B13),MONTH(Dateneingabe!$B13),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H13),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":2,"d":"Quartal 2"}},{"$f":"YEAR(Dateneingabe!$B13)","v":2013},{"$f":"MONTH(Dateneingabe!$B13)","v":6},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B13,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B13,0))","v":{"v":14400,"d":"14,400.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B13),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B13),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I13)","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B13),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B13),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B13)=12,13,MONTH(Dateneingabe!$B13)+1)),\"\")","v":{"v":17950,"d":"17,950.00 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I13=4,5,Dateneingabe!$I13+1)),\"\")","v":{"v":50800,"d":"50,800.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J13+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40731+(365*2)","v":"2013-07-06"},"Consolidated Messenger",{"v":8700,"d":"8,700.00 €"},{"v":8500,"d":"8,500.00 €"},{"v":7250,"d":"7,250.00 €"},{"$f":"Dateneingabe!$D14-Dateneingabe!$F14","v":{"v":1450,"d":"1,450.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B14),MONTH(Dateneingabe!$B14),1)","v":"2013-07-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H14),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B14)","v":2013},{"$f":"MONTH(Dateneingabe!$B14)","v":7},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B14,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B14,0))","v":{"v":8700,"d":"8,700.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B14),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B14),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I14)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B14),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B14),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B14)=12,13,MONTH(Dateneingabe!$B14)+1)),\"\")","v":{"v":10776.470588235294,"d":"10,776.47 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I14=4,5,Dateneingabe!$I14+1)),\"\")","v":{"v":47400,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J14+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40761+(365*2)","v":"2013-08-05"},"Proseware, Inc.",{"v":8500,"d":"8,500.00 €"},{"v":8300,"d":"8,300.00 €"},{"v":7100,"d":"7,100.00 €"},{"$f":"Dateneingabe!$D15-Dateneingabe!$F15","v":{"v":1400,"d":"1,400.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B15),MONTH(Dateneingabe!$B15),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H15),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B15)","v":2013},{"$f":"MONTH(Dateneingabe!$B15)","v":8},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B15,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B15,0))","v":{"v":16400,"d":"16,400.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B15),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B15),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I15)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B15),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B15),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B15)=12,13,MONTH(Dateneingabe!$B15)+1)),\"\")","v":{"v":12455.862068965516,"d":"12,455.86 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I15=4,5,Dateneingabe!$I15+1)),\"\")","v":{"v":47400,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J15+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40775+(365*2)","v":"2013-08-19"},"Hochschule der Schönen Künste",{"v":7900,"d":"7,900.00 €"},{"v":7700,"d":"7,700.00 €"},{"v":6600,"d":"6,600.00 €"},{"$f":"Dateneingabe!$D16-Dateneingabe!$F16","v":{"v":1300,"d":"1,300.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B16),MONTH(Dateneingabe!$B16),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H16),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B16)","v":2013},{"$f":"MONTH(Dateneingabe!$B16)","v":8},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B16,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B16,0))","v":{"v":16400,"d":"16,400.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B16),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B16),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I16)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B16),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B16),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B16)=12,13,MONTH(Dateneingabe!$B16)+1)),\"\")","v":{"v":13667.567567567567,"d":"13,667.57 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I16=4,5,Dateneingabe!$I16+1)),\"\")","v":{"v":47400.00000000001,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J16+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40791+(365*2)","v":"2013-09-04"},"Trey Research",{"v":9100,"d":"9,100.00 €"},{"v":8900,"d":"8,900.00 €"},{"v":7900,"d":"7,900.00 €"},{"$f":"Dateneingabe!$D17-Dateneingabe!$F17","v":{"v":1200,"d":"1,200.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B17),MONTH(Dateneingabe!$B17),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H17),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B17)","v":2013},{"$f":"MONTH(Dateneingabe!$B17)","v":9},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B17,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B17,0))","v":{"v":24000,"d":"24,000.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B17),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B17),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I17)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B17),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B17),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B17)=12,13,MONTH(Dateneingabe!$B17)+1)),\"\")","v":{"v":17651.666666666668,"d":"17,651.67 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I17=4,5,Dateneingabe!$I17+1)),\"\")","v":{"v":47400,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J17+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40807+(365*2)","v":"2013-09-20"},"Contoso Pharmaceuticals",{"v":5600,"d":"5,600.00 €"},{"v":5800,"d":"5,800.00 €"},{"v":4500,"d":"4,500.00 €"},{"$f":"Dateneingabe!$D18-Dateneingabe!$F18","v":{"v":1100,"d":"1,100.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B18),MONTH(Dateneingabe!$B18),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H18),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B18)","v":2013},{"$f":"MONTH(Dateneingabe!$B18)","v":9},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B18,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B18,0))","v":{"v":24000,"d":"24,000.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B18),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B18),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I18)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B18),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B18),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B18)=12,13,MONTH(Dateneingabe!$B18)+1)),\"\")","v":{"v":19877.911646586344,"d":"19,877.91 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I18=4,5,Dateneingabe!$I18+1)),\"\")","v":{"v":47400,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J18+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40812+(365*2)","v":"2013-09-25"},"Consolidated Messenger",{"v":9300,"d":"9,300.00 €"},{"v":9100,"d":"9,100.00 €"},{"v":7500,"d":"7,500.00 €"},{"$f":"Dateneingabe!$D19-Dateneingabe!$F19","v":{"v":1800,"d":"1,800.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B19),MONTH(Dateneingabe!$B19),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H19),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":3,"d":"Quartal 3"}},{"$f":"YEAR(Dateneingabe!$B19)","v":2013},{"$f":"MONTH(Dateneingabe!$B19)","v":9},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B19,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B19,0))","v":{"v":24000,"d":"24,000.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B19),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B19),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I19)","v":{"v":49100,"d":"49,100.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B19),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B19),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B19)=12,13,MONTH(Dateneingabe!$B19)+1)),\"\")","v":{"v":21138.050314465407,"d":"21,138.05 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I19=4,5,Dateneingabe!$I19+1)),\"\")","v":{"v":47400,"d":"47,400.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J19+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40832+(365*2)","v":"2013-10-15"},"Proseware, Inc.",{"v":8800,"d":"8,800.00 €"},{"v":9350,"d":"9,350.00 €"},{"v":7100,"d":"7,100.00 €"},{"$f":"Dateneingabe!$D20-Dateneingabe!$F20","v":{"v":1700,"d":"1,700.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B20),MONTH(Dateneingabe!$B20),1)","v":"2013-10-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H20),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Quartal 4"}},{"$f":"YEAR(Dateneingabe!$B20)","v":2013},{"$f":"MONTH(Dateneingabe!$B20)","v":10},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B20,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B20,0))","v":{"v":8800,"d":"8,800.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B20),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B20),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I20)","v":{"v":43900,"d":"43,900.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B20),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B20),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B20)=12,13,MONTH(Dateneingabe!$B20)+1)),\"\")","v":{"v":17951.74418604651,"d":"17,951.74 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I20=4,5,Dateneingabe!$I20+1)),\"\")","v":{"v":43258.139534883725,"d":"43,258.14 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J20+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40853+(365*2)","v":"2013-11-05"},"Hochschule der Schönen Künste",{"v":9100,"d":"9,100.00 €"},{"v":9200,"d":"9,200.00 €"},{"v":7850,"d":"7,850.00 €"},{"$f":"Dateneingabe!$D21-Dateneingabe!$F21","v":{"v":1250,"d":"1,250.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B21),MONTH(Dateneingabe!$B21),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H21),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Quartal 4"}},{"$f":"YEAR(Dateneingabe!$B21)","v":2013},{"$f":"MONTH(Dateneingabe!$B21)","v":11},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B21,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B21,0))","v":{"v":25600,"d":"25,600.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B21),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B21),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I21)","v":{"v":43900,"d":"43,900.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B21),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B21),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B21)=12,13,MONTH(Dateneingabe!$B21)+1)),\"\")","v":{"v":20556.130108423687,"d":"20,556.13 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I21=4,5,Dateneingabe!$I21+1)),\"\")","v":{"v":42312.90322580645,"d":"42,312.90 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J21+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40874+(365*2)","v":"2013-11-26"},"Trey Research",{"v":9000,"d":"9,000.00 €"},{"v":10000,"d":"10,000.00 €"},{"v":7575,"d":"7,575.00 €"},{"$f":"Dateneingabe!$D22-Dateneingabe!$F22","v":{"v":1425,"d":"1,425.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B22),MONTH(Dateneingabe!$B22),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H22),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Quartal 4"}},{"$f":"YEAR(Dateneingabe!$B22)","v":2013},{"$f":"MONTH(Dateneingabe!$B22)","v":11},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B22,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B22,0))","v":{"v":25600,"d":"25,600.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B22),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B22),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I22)","v":{"v":43900,"d":"43,900.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B22),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B22),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B22)=12,13,MONTH(Dateneingabe!$B22)+1)),\"\")","v":{"v":21997.139141742522,"d":"21,997.14 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I22=4,5,Dateneingabe!$I22+1)),\"\")","v":{"v":41811.11111111111,"d":"41,811.11 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J22+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40878+(365*2)","v":"2013-11-30"},"Trey Research",{"v":7500,"d":"7,500.00 €"},{"v":8000,"d":"8,000.00 €"},{"v":5850,"d":"5,850.00 €"},{"$f":"Dateneingabe!$D23-Dateneingabe!$F23","v":{"v":1650,"d":"1,650.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B23),MONTH(Dateneingabe!$B23),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H23),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Quartal 4"}},{"$f":"YEAR(Dateneingabe!$B23)","v":2013},{"$f":"MONTH(Dateneingabe!$B23)","v":11},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B23,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B23,0))","v":{"v":25600,"d":"25,600.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B23),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B23),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I23)","v":{"v":43900,"d":"43,900.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B23),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B23),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B23)=12,13,MONTH(Dateneingabe!$B23)+1)),\"\")","v":{"v":22917.63452317528,"d":"22,917.63 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I23=4,5,Dateneingabe!$I23+1)),\"\")","v":{"v":41500,"d":"41,500.00 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J23+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]
[null,{"$f":"40889+(365*2)","v":"2013-12-11"},"Contoso Pharmaceuticals",{"v":9500,"d":"9,500.00 €"},{"v":9200,"d":"9,200.00 €"},{"v":8500,"d":"8,500.00 €"},{"$f":"Dateneingabe!$D24-Dateneingabe!$F24","v":{"v":1000,"d":"1,000.00 €"}},{"$f":"DATE(YEAR(Dateneingabe!$B24),MONTH(Dateneingabe!$B24),1)","v":"2013-12-01"},{"$f":"LOOKUP(MONTH(Dateneingabe!$H24),{1,1;2,1;3,1;4,2;5,2;6,2;7,3;8,3;9,3;10,4;11,4;12,4})","v":{"v":4,"d":"Quartal 4"}},{"$f":"YEAR(Dateneingabe!$B24)","v":2013},{"$f":"MONTH(Dateneingabe!$B24)","v":12},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&EOMONTH(Dateneingabe!$B24,-1)+1,Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(Dateneingabe!$B24,0))","v":{"v":9500,"d":"9,500.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B24),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B24),12,31),Dateneingabe!$I$6:$I$24,Dateneingabe!$I24)","v":{"v":43900,"d":"43,900.00 €"}},{"$f":"SUMIFS(Dateneingabe!$D$6:$D$24,Dateneingabe!$B$6:$B$24,\">=\"&DATE(YEAR(Dateneingabe!$B24),1,1),Dateneingabe!$B$6:$B$24,\"<=\"&DATE(YEAR(Dateneingabe!$B24),12,31))","v":{"v":143800,"d":"143,800.00 €"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(Dateneingabe!$B24)=12,13,MONTH(Dateneingabe!$B24)+1)),\"\")","v":{"v":20504.31472081218,"d":"20,504.31 €"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(Dateneingabe!$I24=4,5,Dateneingabe!$I24+1)),\"\")","v":{"v":41288.23529411765,"d":"41,288.24 €"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),Dateneingabe!$J24+1),\"\")","v":{"v":143800,"d":"143,800.00 €"}}]

{"sheet":"Umsatzbericht","index":1,"n_rows":28,"n_cols":6,"rows_kept":28}
[]
[null,"MONATLICH UMSATZBERICHT"]
[]
[]
[null,"JAHR","QUARTAL","MONAT","FIRMA","Summe von BETRAG"]
[null,2013,{"v":2,"d":"Quartal 2"},"2013-04-01","A. Datum Corporation",{"v":6400,"d":"6,400.00 €"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":8200,"d":"8,200.00 €"}]
[{"$nulls":3},"2013-05-01","Consolidated Messenger",{"v":4400,"d":"4,400.00 €"}]
[{"$nulls":4},"Proseware, Inc.",{"v":5400,"d":"5,400.00 €"}]
[{"$nulls":4},"Hochschule der Schönen Künste",{"v":5800,"d":"5,800.00 €"}]
[{"$nulls":4},"Trey Research",{"v":6200,"d":"6,200.00 €"}]
[{"$nulls":3},"2013-06-01","A. Datum Corporation",{"v":6900,"d":"6,900.00 €"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":7500,"d":"7,500.00 €"}]
[null,null,"Quartal 2 Ergebnis",null,null,{"v":50800,"d":"50,800.00 €"}]
[null,null,{"v":3,"d":"Quartal 3"},"2013-07-01","Consolidated Messenger",{"v":8700,"d":"8,700.00 €"}]
[{"$nulls":3},"2013-08-01","Proseware, Inc.",{"v":8500,"d":"8,500.00 €"}]
[{"$nulls":4},"Hochschule der Schönen Künste",{"v":7900,"d":"7,900.00 €"}]
[{"$nulls":3},"2013-09-01","Consolidated Messenger",{"v":9300,"d":"9,300.00 €"}]
[{"$nulls":4},"Contoso Pharmaceuticals",{"v":5600,"d":"5,600.00 €"}]
[{"$nulls":4},"Trey Research",{"v":9100,"d":"9,100.00 €"}]
[null,null,"Quartal 3 Ergebnis",null,null,{"v":49100,"d":"49,100.00 €"}]
[null,null,{"v":4,"d":"Quartal 4"},"2013-10-01","Proseware, Inc.",{"v":8800,"d":"8,800.00 €"}]
[{"$nulls":3},"2013-11-01","Hochschule der Schönen Künste",{"v":9100,"d":"9,100.00 €"}]
[{"$nulls":4},"Trey Research",{"v":16500,"d":"16,500.00 €"}]
[{"$nulls":3},"2013-12-01","Contoso Pharmaceuticals",{"v":9500,"d":"9,500.00 €"}]
[null,null,"Quartal 4 Ergebnis",null,null,{"v":43900,"d":"43,900.00 €"}]
[null,"2013 Ergebnis",{"$nulls":3},{"v":143800,"d":"143,800.00 €"}]
[null,"Gesamtergebnis",{"$nulls":3},{"v":143800,"d":"143,800.00 €"}]

{"sheet":"Umsatzprognose","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"MONATLICH UMSATZPROGNOSE"]
[null,{"$f":"\"Aktuelles Datum: \"&UPPER(TEXT(TODAY(),\"T MMM, JJJJ\"))","v":"Aktuelles Datum: 13 SEP, 2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-09-13"}]
[]
[null,"DIESER MONAT","IST","PLAN","ABWEICHUNG","%","IST JAHR BIS HEUTE","PLAN JAHR BIS HEUTE","ABWEICHUNG JAHR BIS HEUTE","JAHR BIS HEUTE IN %"]
[null,"Menge",{"$f":"COUNTIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1))-COUNTIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0))","v":0}]
[null,"Umsatz",{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$D$6:$D$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$D$6:$D$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$E$6:$E$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$E$6:$E$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"D7-C7","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(D7/C7,\"-\")","v":"-"},{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0),Dateneingabe!$D$6:$D$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0),Dateneingabe!$E$6:$E$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"H7-G7","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"Erträge",{"$f":"(SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$D$6:$D$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$D$6:$D$24))-(SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$F$6:$F$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$F$6:$F$24))","v":{"v":0,"d":"0.00 €"}},{"$f":"(SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$E$6:$E$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$E$6:$E$24))-(SUMIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1),Dateneingabe!$F$6:$F$24)-SUMIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0),Dateneingabe!$F$6:$F$24))","v":{"v":0,"d":"0.00 €"}},{"$f":"D8-C8","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(D8/C8,\"-\")","v":"-"},{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0),Dateneingabe!$F$6:$F$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUMIF(Dateneingabe!$B$6:$B$24,\"<=\"&EOMONTH(fDatum,0),Dateneingabe!$F$6:$F$24)","v":{"v":0,"d":"0.00 €"}},{"$f":"H8-G8","v":{"v":0,"d":"0.00 €"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"Gewinnspanne",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$f":"IFERROR(D8/D7,\"-\")","v":"-"},null,{"$f":"IFERROR(F8/F7,\"-\")","v":"-"},{"$f":"IFERROR(G8/G7,\"\")","v":""},{"$f":"IFERROR(H8/H7,\"\")","v":""},null,{"$f":"IFERROR(J8/J7,\"\")","v":""}]
[null,"Anzahl Aufträge",{"$f":"COUNTIF(Dateneingabe!$B$6:$B$24,\">=\"&DATE(fJahr,MONTH(fDatum),1))-COUNTIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(Dateneingabe!$B$6:$B$24,\">\"&EOMONTH(fDatum,0))","v":19}]
[null,"Durchschnittlicher Auftragswert",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"PROGNOSE",null,"NÄCHSTER MONAT",null,"NÄCHSTES QUARTAL",null,null,"NÄCHSTES JAHR"]
[null,"Umsatz",null,{"$f":"TREND(tblDaten[[MONAT ]],tblDaten[MONAT NR (AUSBLENDEN)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":19451.90355329949,"d":"19,451.90 €"}},null,{"$f":"TREND(tblDaten[[QUARTAL ]],tblDaten[MONAT NR (AUSBLENDEN)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":46098.98477157361,"d":"46,098.98 €"}},null,null,{"$f":"TREND(tblDaten[[JÄHRLICH ]],tblDaten[MONAT NR (AUSBLENDEN)],IF(MONTH(fDatum)=12,13,MONTH(fDatum)+1))","v":{"v":143800,"d":"143,800.00 €"}}]
[]
[null,"UMSATZVERLAUF"]
{"$rows_empty":13}
[null,"MONATLICHE PROGNOSE",{"$nulls":3},"QUARTALSPROGNOSE"]
{"$rows_empty":7}
[null,"JAHRESPROGNOSE",{"$nulls":3},"ERTRAGSSTROM"]
[]
[]
[]
[]
[{"$nulls":9}," "]