{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["הזנת נתונים","דוח מכירות","תחזית מכירות"],"not_rendered":{"charts":5,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"הזנת נתונים","index":0,"n_rows":24,"n_cols":17,"rows_kept":24}
[{"$nulls":9},{"$f":"365*2","v":730}]
[null,"הזנת נתונים חודשיים"]
[{"$nulls":11},"סכומים",null,null,"תחזית"]
[]
[null,"תאריך","חברה","סכום","מתוכנן","עלות","הכנסות","חודש","רבעון","שנה","מספר חודש (הסתר)","חודש ","רבעון ","שנתי ","חודש  ","רבעון  ","שנה  "]
[null,{"$f":"40657+(365*2)","v":"2013-04-23"},"א. דאטום קורפוריישן",{"v":6400,"d":"₪6,400.00"},{"v":6200,"d":"₪6,200.00"},{"v":4450,"d":"₪4,450.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1950,"d":"₪1,950.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B6),MONTH('הזנת נתונים'!$B6),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B6)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":4},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":14600,"d":"₪14,600.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":14600,"d":"₪14,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40659+(365*2)","v":"2013-04-25"},"תרופות קונטוסו",{"v":8200,"d":"₪8,200.00"},{"v":8000,"d":"₪8,000.00"},{"v":6400,"d":"₪6,400.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1800,"d":"₪1,800.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B7),MONTH('הזנת נתונים'!$B7),1)","v":"2013-04-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B7)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":4},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":14600,"d":"₪14,600.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":14600,"d":"₪14,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40671+(365*2)","v":"2013-05-07"},"שליחים מאוחדים",{"v":4400,"d":"₪4,400.00"},{"v":4200,"d":"₪4,200.00"},{"v":2600,"d":"₪2,600.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1800,"d":"₪1,800.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B8),MONTH('הזנת נתונים'!$B8),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B8)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":5},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":21800,"d":"₪21,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":28999.999999999996,"d":"₪29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"פרוזוור בע\"מ",{"v":5400,"d":"₪5,400.00"},{"v":5500,"d":"₪5,500.00"},{"v":4500,"d":"₪4,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":900,"d":"₪900.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B9),MONTH('הזנת נתונים'!$B9),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B9)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":5},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":21800,"d":"₪21,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":29000,"d":"₪29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40678+(365*2)","v":"2013-05-14"},"מכללת אמנויות",{"v":5800,"d":"₪5,800.00"},{"v":6000,"d":"₪6,000.00"},{"v":4500,"d":"₪4,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1300,"d":"₪1,300.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B10),MONTH('הזנת נתונים'!$B10),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B10)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":5},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":21800,"d":"₪21,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":29000,"d":"₪29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40693+(365*2)","v":"2013-05-29"},"טריי מחקר",{"v":6200,"d":"₪6,200.00"},{"v":6000,"d":"₪6,000.00"},{"v":4500,"d":"₪4,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1700,"d":"₪1,700.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B11),MONTH('הזנת נתונים'!$B11),1)","v":"2013-05-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B11)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":5},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":21800,"d":"₪21,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":29000,"d":"₪29,000.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40705+(365*2)","v":"2013-06-10"},"א. דאטום קורפוריישן",{"v":6900,"d":"₪6,900.00"},{"v":7500,"d":"₪7,500.00"},{"v":5400,"d":"₪5,400.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1500,"d":"₪1,500.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B12),MONTH('הזנת נתונים'!$B12),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B12)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":6},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":14400,"d":"₪14,400.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":21600.000000000004,"d":"₪21,600.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40716+(365*2)","v":"2013-06-21"},"תרופות קונטוסו",{"v":7500,"d":"₪7,500.00"},{"v":7200,"d":"₪7,200.00"},{"v":6500,"d":"₪6,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1000,"d":"₪1,000.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B13),MONTH('הזנת נתונים'!$B13),1)","v":"2013-06-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 2"}},{"$f":"YEAR('הזנת נתונים'!$B13)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":6},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":14400,"d":"₪14,400.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":17950,"d":"₪17,950.00"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":50800,"d":"₪50,800.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40731+(365*2)","v":"2013-07-06"},"שליחים מאוחדים",{"v":8700,"d":"₪8,700.00"},{"v":8500,"d":"₪8,500.00"},{"v":7250,"d":"₪7,250.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1450,"d":"₪1,450.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B14),MONTH('הזנת נתונים'!$B14),1)","v":"2013-07-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B14)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":7},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":8700,"d":"₪8,700.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":10776.470588235294,"d":"₪10,776.47"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40761+(365*2)","v":"2013-08-05"},"פרוזוור בע\"מ",{"v":8500,"d":"₪8,500.00"},{"v":8300,"d":"₪8,300.00"},{"v":7100,"d":"₪7,100.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1400,"d":"₪1,400.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B15),MONTH('הזנת נתונים'!$B15),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B15)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":8},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":16400,"d":"₪16,400.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":12455.862068965516,"d":"₪12,455.86"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40775+(365*2)","v":"2013-08-19"},"מכללת אמנויות",{"v":7900,"d":"₪7,900.00"},{"v":7700,"d":"₪7,700.00"},{"v":6600,"d":"₪6,600.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1300,"d":"₪1,300.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B16),MONTH('הזנת נתונים'!$B16),1)","v":"2013-08-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B16)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":8},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":16400,"d":"₪16,400.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":13667.567567567567,"d":"₪13,667.57"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400.00000000001,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40791+(365*2)","v":"2013-09-04"},"טריי מחקר",{"v":9100,"d":"₪9,100.00"},{"v":8900,"d":"₪8,900.00"},{"v":7900,"d":"₪7,900.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1200,"d":"₪1,200.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B17),MONTH('הזנת נתונים'!$B17),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B17)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":9},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":24000,"d":"₪24,000.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":17651.666666666668,"d":"₪17,651.67"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40807+(365*2)","v":"2013-09-20"},"תרופות קונטוסו",{"v":5600,"d":"₪5,600.00"},{"v":5800,"d":"₪5,800.00"},{"v":4500,"d":"₪4,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1100,"d":"₪1,100.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B18),MONTH('הזנת נתונים'!$B18),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B18)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":9},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":24000,"d":"₪24,000.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":19877.911646586344,"d":"₪19,877.91"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40812+(365*2)","v":"2013-09-25"},"שליחים מאוחדים",{"v":9300,"d":"₪9,300.00"},{"v":9100,"d":"₪9,100.00"},{"v":7500,"d":"₪7,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1800,"d":"₪1,800.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B19),MONTH('הזנת נתונים'!$B19),1)","v":"2013-09-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 3"}},{"$f":"YEAR('הזנת נתונים'!$B19)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":9},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":24000,"d":"₪24,000.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":49100,"d":"₪49,100.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":21138.050314465407,"d":"₪21,138.05"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":47400,"d":"₪47,400.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40832+(365*2)","v":"2013-10-15"},"פרוזוור בע\"מ",{"v":8800,"d":"₪8,800.00"},{"v":9350,"d":"₪9,350.00"},{"v":7100,"d":"₪7,100.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1700,"d":"₪1,700.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B20),MONTH('הזנת נתונים'!$B20),1)","v":"2013-10-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 4"}},{"$f":"YEAR('הזנת נתונים'!$B20)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":10},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":8800,"d":"₪8,800.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":43900,"d":"₪43,900.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":17951.74418604651,"d":"₪17,951.74"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":43258.139534883725,"d":"₪43,258.14"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40853+(365*2)","v":"2013-11-05"},"מכללת אמנויות",{"v":9100,"d":"₪9,100.00"},{"v":9200,"d":"₪9,200.00"},{"v":7850,"d":"₪7,850.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1250,"d":"₪1,250.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B21),MONTH('הזנת נתונים'!$B21),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 4"}},{"$f":"YEAR('הזנת נתונים'!$B21)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":11},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":25600,"d":"₪25,600.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":43900,"d":"₪43,900.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":20556.130108423687,"d":"₪20,556.13"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":42312.90322580645,"d":"₪42,312.90"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40874+(365*2)","v":"2013-11-26"},"טריי מחקר",{"v":9000,"d":"₪9,000.00"},{"v":10000,"d":"₪10,000.00"},{"v":7575,"d":"₪7,575.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1425,"d":"₪1,425.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B22),MONTH('הזנת נתונים'!$B22),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 4"}},{"$f":"YEAR('הזנת נתונים'!$B22)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":11},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":25600,"d":"₪25,600.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":43900,"d":"₪43,900.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":21997.139141742522,"d":"₪21,997.14"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":41811.11111111111,"d":"₪41,811.11"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40878+(365*2)","v":"2013-11-30"},"טריי מחקר",{"v":7500,"d":"₪7,500.00"},{"v":8000,"d":"₪8,000.00"},{"v":5850,"d":"₪5,850.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1650,"d":"₪1,650.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B23),MONTH('הזנת נתונים'!$B23),1)","v":"2013-11-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 4"}},{"$f":"YEAR('הזנת נתונים'!$B23)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":11},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":25600,"d":"₪25,600.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":43900,"d":"₪43,900.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":22917.63452317528,"d":"₪22,917.63"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":41500,"d":"₪41,500.00"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]
[null,{"$f":"40889+(365*2)","v":"2013-12-11"},"תרופות קונטוסו",{"v":9500,"d":"₪9,500.00"},{"v":9200,"d":"₪9,200.00"},{"v":8500,"d":"₪8,500.00"},{"$f":"tblData[[#This Row],[סכום]]-tblData[[#This Row],[עלות]]","v":{"v":1000,"d":"₪1,000.00"}},{"$f":"DATE(YEAR('הזנת נתונים'!$B24),MONTH('הזנת נתונים'!$B24),1)","v":"2013-12-01"},{"$f":"LOOKUP(MONTH('הזנת נתונים'!$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":"רבעון 4"}},{"$f":"YEAR('הזנת נתונים'!$B24)","v":2013},{"$f":"MONTH(tblData[[#This Row],[תאריך]])","v":12},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&EOMONTH(tblData[[#This Row],[תאריך]],-1)+1,tblData[תאריך],\"<=\"&EOMONTH(tblData[[#This Row],[תאריך]],0))","v":{"v":9500,"d":"₪9,500.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31),tblData[רבעון],tblData[[#This Row],[רבעון]])","v":{"v":43900,"d":"₪43,900.00"}},{"$f":"SUMIFS(tblData[סכום],tblData[תאריך],\">=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),1,1),tblData[תאריך],\"<=\"&DATE(YEAR(tblData[[#This Row],[תאריך]]),12,31))","v":{"v":143800,"d":"₪143,800.00"}},{"$f":"IFERROR(TREND($L$6:INDEX($L:$L,ROW(),1),$K$6:INDEX($K:$K,ROW(),1),IF(MONTH(tblData[[#This Row],[תאריך]])=12,13,MONTH(tblData[[#This Row],[תאריך]])+1)),\"\")","v":{"v":20504.31472081218,"d":"₪20,504.31"}},{"$f":"IFERROR(TREND($M$6:INDEX($M:$M,ROW(),1),$I$6:INDEX($I:$I,ROW(),1),IF(tblData[[#This Row],[רבעון]]=4,5,tblData[[#This Row],[רבעון]]+1)),\"\")","v":{"v":41288.23529411765,"d":"₪41,288.24"}},{"$f":"IFERROR(TREND($N$6:INDEX($N:$N,ROW(),1),$J$6:INDEX($J:$J,ROW(),1),tblData[[#This Row],[שנה]]+1),\"\")","v":{"v":143800,"d":"₪143,800.00"}}]

{"sheet":"דוח מכירות","index":1,"n_rows":28,"n_cols":6,"rows_kept":28}
[]
[null,"דוח מכירות חודשיים"]
[]
[]
[null,"שנה","רבעון","חודש","חברה","סכום של סכום"]
[null,2013,{"v":2,"d":"רבעון 2"},"2013-04-01","א. דאטום קורפוריישן",{"v":6400,"d":"₪6,400.00"}]
[{"$nulls":4},"תרופות קונטוסו",{"v":8200,"d":"₪8,200.00"}]
[{"$nulls":3},"2013-05-01","טריי מחקר",{"v":6200,"d":"₪6,200.00"}]
[{"$nulls":4},"מכללת אמנויות",{"v":5800,"d":"₪5,800.00"}]
[{"$nulls":4},"פרוזוור בע\"מ",{"v":5400,"d":"₪5,400.00"}]
[{"$nulls":4},"שליחים מאוחדים",{"v":4400,"d":"₪4,400.00"}]
[{"$nulls":3},"2013-06-01","א. דאטום קורפוריישן",{"v":6900,"d":"₪6,900.00"}]
[{"$nulls":4},"תרופות קונטוסו",{"v":7500,"d":"₪7,500.00"}]
[null,null,"רבעון 2 סה\"כ",null,null,{"v":50800,"d":"₪50,800.00"}]
[null,null,{"v":3,"d":"רבעון 3"},"2013-07-01","שליחים מאוחדים",{"v":8700,"d":"₪8,700.00"}]
[{"$nulls":3},"2013-08-01","מכללת אמנויות",{"v":7900,"d":"₪7,900.00"}]
[{"$nulls":4},"פרוזוור בע\"מ",{"v":8500,"d":"₪8,500.00"}]
[{"$nulls":3},"2013-09-01","טריי מחקר",{"v":9100,"d":"₪9,100.00"}]
[{"$nulls":4},"שליחים מאוחדים",{"v":9300,"d":"₪9,300.00"}]
[{"$nulls":4},"תרופות קונטוסו",{"v":5600,"d":"₪5,600.00"}]
[null,null,"רבעון 3 סה\"כ",null,null,{"v":49100,"d":"₪49,100.00"}]
[null,null,{"v":4,"d":"רבעון 4"},"2013-10-01","פרוזוור בע\"מ",{"v":8800,"d":"₪8,800.00"}]
[{"$nulls":3},"2013-11-01","טריי מחקר",{"v":16500,"d":"₪16,500.00"}]
[{"$nulls":4},"מכללת אמנויות",{"v":9100,"d":"₪9,100.00"}]
[{"$nulls":3},"2013-12-01","תרופות קונטוסו",{"v":9500,"d":"₪9,500.00"}]
[null,null,"רבעון 4 סה\"כ",null,null,{"v":43900,"d":"₪43,900.00"}]
[null,"2013 סה\"כ",{"$nulls":3},{"v":143800,"d":"₪143,800.00"}]
[null,"סכום כולל",{"$nulls":3},{"v":143800,"d":"₪143,800.00"}]

{"sheet":"תחזית מכירות","index":2,"n_rows":43,"n_cols":10,"rows_kept":43}
[]
[null,"תחזית מכירות חודשיים"]
[null,{"$f":"\"התאריך של היום: \"&UPPER(TEXT(TODAY(),\"d mmm yyyy\"))","v":"התאריך של היום: 28 ספט 2012"},null,{"$f":"--TRIM(RIGHT(B3,LEN(B3)-FIND(\":\",B3)))","v":"2012-09-28"}]
[]
[null,"החודש","בפועל","תוכנית","סטיה","%","מתחילת השנה עד היום בפועל","מתחילת השנה עד היום מתוכנן","מתחילת השנה עד היום סטיה","% מתחילת השנה עד היום"]
[null,"כמות",{"$f":"COUNTIF('הזנת נתונים'!$B$6:$B$24,\">=\"&DATE(fYear,MONTH(fDate),1))-COUNTIF('הזנת נתונים'!$B$6:$B$24,\">\"&EOMONTH(fDate,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[תאריך],\"<=\"&EOMONTH(fDate,0))","v":0}]
[null,"מכירות",{"$f":"SUMIF(tblData[תאריך],\">=\"&DATE(fYear,MONTH(fDate),1),tblData[סכום])-SUMIF(tblData[תאריך],\">\"&EOMONTH(fDate,0),tblData[סכום])","v":{"v":0,"d":"₪0.00"}},{"$f":"SUMIF('הזנת נתונים'!$B$6:$B$24,\">=\"&DATE(fYear,MONTH(fDate),1),'הזנת נתונים'!$E$6:$E$24)-SUMIF('הזנת נתונים'!$B$6:$B$24,\">\"&EOMONTH(fDate,0),'הזנת נתונים'!$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(tblData[תאריך],\"<=\"&EOMONTH(fDate,0),tblData[סכום])","v":{"v":0,"d":"₪0.00"}},{"$f":"SUMIF(tblData[תאריך],\"<=\"&EOMONTH(fDate,0),tblData[מתוכנן])","v":{"v":0,"d":"₪0.00"}},{"$f":"H7-G7","v":{"v":0,"d":"₪0.00"}},{"$f":"IFERROR(H7/G7,\"\")","v":""}]
[null,"הכנסות",{"$f":"(SUMIF(tblData[תאריך],\">=\"&DATE(fYear,MONTH(fDate),1),tblData[סכום])-SUMIF(tblData[תאריך],\">\"&EOMONTH(fDate,0),tblData[סכום]))-(SUMIF(tblData[תאריך],\">=\"&DATE(fYear,MONTH(fDate),1),tblData[עלות])-SUMIF(tblData[תאריך],\">\"&EOMONTH(fDate,0),tblData[עלות]))","v":{"v":0,"d":"₪0.00"}},{"$f":"(SUMIF('הזנת נתונים'!$B$6:$B$24,\">=\"&DATE(fYear,MONTH(fDate),1),'הזנת נתונים'!$E$6:$E$24)-SUMIF('הזנת נתונים'!$B$6:$B$24,\">\"&EOMONTH(fDate,0),'הזנת נתונים'!$E$6:$E$24))-(SUMIF('הזנת נתונים'!$B$6:$B$24,\">=\"&DATE(fYear,MONTH(fDate),1),'הזנת נתונים'!$F$6:$F$24)-SUMIF('הזנת נתונים'!$B$6:$B$24,\">\"&EOMONTH(fDate,0),'הזנת נתונים'!$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('הזנת נתונים'!$B$6:$B$24,\"<=\"&EOMONTH(fDate,0),'הזנת נתונים'!$F$6:$F$24)","v":{"v":0,"d":"₪0.00"}},{"$f":"SUMIF(tblData[תאריך],\"<=\"&EOMONTH(fDate,0),tblData[עלות])","v":{"v":0,"d":"₪0.00"}},{"$f":"H8-G8","v":{"v":0,"d":"₪0.00"}},{"$f":"IFERROR(H8/G8,\"\")","v":""}]
[null,"שוליים",{"$f":"IFERROR(C8/C7,\"-\")","v":"-"},{"$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,"מספר הזמנות",{"$f":"COUNTIF(tblData[תאריך],\">=\"&DATE(fYear,MONTH(fDate),1))-COUNTIF(tblData[תאריך],\">\"&EOMONTH(fDate,0))","v":0},{"$nulls":3},{"$f":"COUNTIF(tblData[תאריך],\">\"&EOMONTH(fDate,0))","v":19}]
[null,"ערך הזמנות ממוצע",{"$f":"IFERROR(C7/C10,\"-\")","v":"-"},{"$nulls":3},{"$f":"IFERROR(G7/G10,\"-\")","v":{"v":0,"d":"₪0.00"}}]
[]
[null,"תחזית",null,"חודש הבא",null,"רבעון הבא",null,null,"שנה הבאה"]
[null,"מכירות",null,{"$f":"TREND(tblData[[חודש ]],tblData[מספר חודש (הסתר)],IF(MONTH(fDate)=12,13,MONTH(fDate)+1))","v":{"v":19451.90355329949,"d":"₪19,451.90"}},null,{"$f":"TREND(tblData[[רבעון ]],tblData[מספר חודש (הסתר)],IF(MONTH(fDate)=12,13,MONTH(fDate)+1))","v":{"v":46098.98477157361,"d":"₪46,098.98"}},null,null,{"$f":"TREND(tblData[[שנתי ]],tblData[מספר חודש (הסתר)],IF(MONTH(fDate)=12,13,MONTH(fDate)+1))","v":{"v":143800,"d":"₪143,800.00"}}]
[]
[null,"היסטוריית מכירות"]
{"$rows_empty":13}
[null,"תחזית חודשית",{"$nulls":3},"תחזית רבעונית"]
{"$rows_empty":7}
[null,"תחזית שנתית",{"$nulls":3},"תזרים הכנסות"]
[]
[]
[]
[]
[{"$nulls":9}," "]